Back to mobile site

Ashford Reports Third Quarter 2017 Results

Assets Under Management $6.4 Billion at Quarter End Adjusted EBITDA Increased 38% Adjusted Net Income Per Share Increased 41% Completed Investment in J&S Audio Visual

November 2, 2017 4:15 PM EDT

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 UPDATEIn 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 UPDATEAshford 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 RESULTSNet 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 STRUCTUREAt 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 SIMULCASTThe 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 SUBSIDIARIESCONSOLIDATED BALANCE SHEETS(unaudited, in thousands, except share and per share amounts)

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 SUBSIDIARIESCONSOLIDATED STATEMENTS OF OPERATIONS(unaudited, in thousands, except per share amounts)

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 SUBSIDIARIESRECONCILIATION OF NET INCOME (LOSS) TO EBITDA AND ADJUSTED EBITDA (unaudited, in thousands)

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 SUBSIDIARIESRECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED NET INCOME (LOSS)(unaudited, in thousands, except per share amounts)

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 SUBSIDIARIESCONSOLIDATED STATEMENTS OF OPERATIONS ANDRECONCILIATION OF NET INCOME (LOSS) TO EBITDA, ADJUSTED EBITDA AND ADJUSTED NET INCOME (LOSS) BY SEGMENT(unaudited, in thousands, except per share amounts)

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 SUBSIDIARIESCONSOLIDATED STATEMENTS OF OPERATIONS ANDRECONCILIATION OF NET INCOME (LOSS) TO EBITDA, ADJUSTED EBITDA AND ADJUSTED NET INCOME (LOSS) BY SEGMENT(unaudited, in thousands, except per share amounts)

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 SUBSIDIARIESHOSPITALITY PRODUCTS & SERVICESCONSOLIDATED STATEMENTS OF OPERATIONS ANDRECONCILIATION OF NET INCOME (LOSS) TO EBITDA, ADJUSTED EBITDA AND ADJUSTED NET INCOME (LOSS)(unaudited, in thousands, except per share amounts)

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 SUBSIDIARIESHOSPITALITY PRODUCTS & SERVICESCONSOLIDATED STATEMENTS OF OPERATIONS ANDRECONCILIATION OF NET INCOME (LOSS) TO EBITDA, ADJUSTED EBITDA AND ADJUSTED NET INCOME (LOSS)(unaudited, in thousands, except per share amounts)

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.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Remington, Twitter, Dividend, Earnings, Definitive Agreement