Ashford Reports Third Quarter Results

Assets Under Management $6.8 Billion at Quarter End Total Revenue Increased 116% in the Third Quarter Completed Acquisition of Remington's Project Management Business

November 1, 2018 4:17 PM EDT

DALLAS, Nov. 1, 2018 /PRNewswire/ -- Ashford Inc. (NYSE American: AINC) ("Ashford" or the "Company") today reported the following results and performance measures for the third quarter ended September 30, 2018.  Unless otherwise stated, all reported results compare the third quarter ended September 30, 2018, with the third quarter ended September 30, 2017 (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 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 income attributable to common stockholders for the quarter totaled $1.4 million, or $0.18 per diluted share, compared with a net loss of $1.9 million, or $1.05 per diluted share, in the prior year quarter.  Adjusted net income for the quarter was $2.6 million, or $0.75 per diluted share.
  • Total revenue for the quarter was $41.6 million, reflecting a growth rate of 116% over the prior year quarter
  • Adjusted EBITDA for the third quarter was $4.1 million
  • At the end of the third quarter, the Company had approximately $6.8 billion of assets under management
  • During the quarter, the Company completed the acquisition of Remington's Project Management business
  • Subsequent to quarter end, the Company completed an underwritten public offering of 280,000 shares of common stock resulting in gross proceeds of approximately $21 million
  • As of September 30, 2018, the Company had corporate cash of $61.8 million

ENHANCED RETURN FUNDING PROGRAMOn June 26, 2018, the Company announced that it entered into an agreement with Ashford Hospitality Trust, Inc. (NYSE: AHT) ("Ashford Trust" or "Trust") for the new Enhanced Return Funding Program ("ERFP" or the "Program"). Under the Program, the Company agreed to provide $50 million to Ashford Trust in connection with the acquisition by Ashford Trust of additional hotels. Ashford will provide 10% of the purchase price of each hotel acquired by Ashford Trust, helping Ashford Trust grow its assets by as much as $500 million.

Subsequent to quarter end, on October 31, 2018, Trust closed on the acquisition of the La Posada de Santa Fe in Santa Fe, New Mexico for $50 million, which will be the second hotel acquisition to benefit from the ERFP. In connection with the acquisition, and subject to the terms of the ERFP, the Company has committed to provide Ashford Trust with approximately $5 million of cash via the future purchase of hotel furniture, fixtures, and equipment at Trust properties.

The Program is expected to generate attractive returns on invested capital for Ashford via incremental base advisory fees, potential incentive fees, fees for various products and services offered, and tax savings. The Company has funded and expects to continue to fund the Program with existing cash on its balance sheet, borrowing under its revolving credit facility and with ongoing cash flow from operations.

ACQUISITION OF REMINGTON'S PROJECT MANAGEMENT BUSINESS In August 2018, the Company completed the acquisition of the Project Management business of privately-held Remington Holdings, L.P. ("Remington") for $203 million.  The business has been re-branded as Premier Project Management ("Premier").  Premier provides comprehensive and cost-effective design, development, and project management services. It provides project oversight, coordination, planning, and execution of renovation, capital expenditure or ground-up development projects. Its operations are responsible for managing and implementing substantially all capital improvements at Ashford Trust and Braemar. Additionally, it has extensive experience working with many of the major hotel brands in the areas of renovating, converting, developing or repositioning hotels.

J&S AUDIO VISUAL UPDATEThe Company currently owns 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"). J&S provides an integrated suite of audio visual services, including show and event services, hospitality services, creative services, and design and integration, making J&S a leading single-source solution for their clients' meeting and event needs.  In the third full quarter since the Company's investment, revenue growth at J&S was 22% as compared to the prior year period.  Since Ashford's investment in November 2017 through the end of the third quarter, revenues at J&S increased $12.6 million, or 22%, and Adjusted EBITDA increased $2.2 million, or 62%, over the prior year period. Additionally, as of the end of the third quarter, J&S had multi-year contracts in place with 73 hotels and convention centers, in addition to regular business representing over 2,500 annual events and productions, 500 venue locations, and 650 clients.

OPENKEY UPDATEAshford currently owns a 46% interest in OpenKey. OpenKey is the universal, industry-standard smartphone App for keyless entry in hotel guestrooms.  OpenKey continues to expand its platform with approximately 10,700 rooms under contract with access to 15 hotel brands and portfolios across its current customer base.  In the third quarter, revenue growth at OpenKey was 318% compared to the prior year period, and year-to-date revenue growth was 452% compared to the prior year period.

RED HOSPITALITY & LEISURE UPDATEThe Company currently owns an approximate 80% controlling interest in RED Hospitality & Leisure.   RED Hospitality & Leisure is a leading provider of watersports activities and other travel and transportation services in the U.S. Virgin Islands. In the second quarter, the company executed a long-term agreement with the Westin St. John to provide ferry services for guests and employees when the resort reopens in early 2019, which is expected to generate Adjusted EBITDA of approximately $700,000 to $800,000 annually at the company level. RED Hospitality generated $914,000 of revenue and $153,000 of Adjusted EBITDA year-to-date through the third quarter.

FINANCIAL RESULTSNet income attributable to common stockholders for the quarter totaled $1.4 million, or $0.18 per diluted share, compared with a net loss of $1.9 million, or $1.05 per diluted share, in the prior year quarter.  Adjusted net income for the quarter was $2.6 million, or $0.75 per diluted share.

For the quarter ended September 30, 2018, base advisory fee revenue was $11.7 million, which reflected a growth rate of 7.2% over the prior year quarter.  The base advisory fee revenue in the third quarter was comprised of $9.1 million from Ashford Trust and $2.5 million from Braemar.

Adjusted EBITDA for the quarter was $4.1 million.

CAPITAL STRUCTUREAt the end of the third quarter, the Company had approximately $6.8 billion of assets under management from its managed companies.  The Company had corporate cash of $61.8 million, 2.9 million fully diluted shares, and a current fully diluted equity market capitalization of approximately $183 million.  The Company's financial results include 1.45 million shares associated with its Series B convertible preferred.  The Company had $18.5 million of loans at September 30, 2018 of which approximately $2.9 million related to its joint venture partners' share of those loans.

During the quarter and subsequent to the end of the quarter, the Company completed its underwritten public offering of 280,000 shares of common stock at a price to the public of $74.50 per share.  Total net proceeds from the offering, after deducting the underwriters' discounts, commissions and offering expenses, were approximately $19.6 million.

QUARTERLY HIGHLIGHTS FOR ADVISED PLATFORMS

ASHFORD TRUST HIGHLIGHTS

  • During the quarter, Trust raised approximately $15.5 million in gross proceeds under its at-the-market offering.
  • Subsequent to quarter end, Trust completed the acquisition of the 157-room La Posada de Santa Fe in Santa Fe, New Mexico for $50 million. This was the second Trust acquisition to benefit from the ERFP.

Braemar Hotels & Resorts HIGHLIGHTS

  • Braemar booked $3.8 million in business interruption insurance recoveries for its Ritz-Carlton St. Thomas related to the impact of Hurricane Irma.
  • Braemar remains on track with its Autograph Collection conversions at both the Courtyard Philadelphia Downtown and Courtyard San Francisco Downtown.

"We are pleased with our third quarter operating results, which reflect the diligent execution of our strategy focused on growing our advised platforms and acquiring growth-oriented hospitality-related businesses," commented Monty J. Bennett, Ashford's Chairman and Chief Executive Officer. "During the quarter, we completed the acquisition of Remington's Project Management business and re-branded it as Premier Project Management.  This significant acquisition adds scale, diversification and an enhanced competitive position to our platform. We also remain extremely excited about our agreement with Ashford Trust for the new Enhanced Return Funding Program. We believe this new ERFP Program could result in substantial growth in assets under management for us, while delivering attractive returns to our shareholders.  To date, we have utilized the ERFP to partner with Trust on its acquisition of two high quality hotels. Looking ahead to the remainder of 2018 and into 2019, we remain committed to 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 2, 2018, at 12:00 p.m. ET.  The number for this interactive teleconference is (323) 794-2093.  A replay of the conference call will be available through Friday, November 9, 2018, by dialing (719) 457-0820 and entering the confirmation number 2320694.

The Company will also provide an online simulcast and rebroadcast of its third quarter 2018 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 2, 2018, 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 and our Current Report on Form 8-K to reflect the acquisition of the Remington project management business.

*  *  *  *  *

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," "can," "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:  adverse litigation or regulatory developments; 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 associated with the Remington Project Management business combination transaction, such as the risk that the Project Management business 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. These and other risk factors are more fully discussed in Ashford's filings with the Securities and Exchange Commission (SEC) including Ashford's definitive proxy statement filed with the SEC on July 12, 2018 and Ashford's 10-K filed with the SEC on March 12, 2018. 

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

CONSOLIDATED BALANCE SHEETS

(unaudited, in thousands, except share and per share amounts)

September 30, 2018

December 31, 2017

ASSETS

Current assets:

Cash and cash equivalents

$

64,937

$

36,480

Restricted cash

10,722

9,076

Accounts receivable, net

4,595

5,127

Due from Ashford Trust OP

4,912

13,346

Due from Braemar OP

1,057

1,738

Inventories

1,221

1,066

Prepaid expenses and other

3,003

2,913

Total current assets

90,447

69,746

Investments in unconsolidated entities

500

500

Furniture, fixtures and equipment, net

31,856

21,154

Goodwill

59,487

12,947

Intangible assets, net

196,171

9,713

Other assets

11,357

750

Total assets

$

389,818

$

114,810

LIABILITIES

Current liabilities:

Accounts payable and accrued expenses

$

24,462

$

20,451

Due to affiliates

493

4,272

Deferred income

122

459

Deferred compensation plan

253

311

Notes payable, net

1,726

1,751

Other liabilities

21,094

9,076

Total current liabilities

48,150

36,320

Accrued expenses

78

Deferred income

13,789

13,440

Deferred tax liability, net

27,988

Deferred compensation plan

15,268

18,948

Notes payable, net

16,568

9,956

Total liabilities

121,763

78,742

MEZZANINE EQUITY

Series B cumulative convertible preferred stock, $25 par value, 8,120,000 shares issued and outstanding,      net of discount at September 30, 2018

200,578

Redeemable noncontrolling interests

3,778

5,111

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, 2018 and      December 31, 2017

Common stock, $0.01 par value, 100,000,000 shares authorized, 2,380,705 and 2,093,556 shares issued      and outstanding at September 30, 2018 and December 31, 2017, respectively

24

21

Additional paid-in capital

277,452

249,695

Accumulated deficit

(214,174)

(219,396)

Accumulated other comprehensive income (loss)

(252)

(135)

Total stockholders' equity of the Company

63,050

30,185

Noncontrolling interests in consolidated entities

649

772

Total equity

63,699

30,957

Total liabilities and equity

$

389,818

$

114,810

 

 

ASHFORD INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in thousands, except per share amounts)

Three Months Ended

Nine Months Ended

September 30,

September 30,

2018

2017

2018

2017

REVENUE

Advisory services:

Base advisory fee

$

11,655

$

10,868

$

33,540

$

32,599

Incentive advisory fee

452

771

1,356

2,312

Reimbursable expenses

2,607

2,143

7,052

7,454

Non-cash stock/unit-based compensation

6,170

3,443

25,780

5,449

Other advisory revenue

132

132

390

146

Audio visual

14,526

61,212

Project management

3,616

3,616

Other

2,407

1,898

11,598

3,947

Total revenue

41,565

19,255

144,544

51,907

EXPENSES

Salaries and benefits

13,666

11,408

30,610

27,577

Non-cash stock/unit-based compensation

8,221

5,342

33,900

11,819

Cost of revenues for audio visual

14,392

48,000

Cost of revenues for project management

1,189

1,189

Depreciation and amortization

2,972

581

5,205

1,636

General and administrative

12,195

3,897

27,219

12,243

Impairment

1,919

1,072

Other

434

367

2,172

618

Total operating expenses

53,069

21,595

150,214

54,965

OPERATING INCOME (LOSS)

(11,504)

(2,340)

(5,670)

(3,058)

Interest expense

(289)

(5)

(593)

(10)

Amortization of loan costs

(130)

(15)

(177)

(25)

Interest income

103

82

288

153

Dividend income

93

Unrealized gain (loss) on investments

203

Realized gain (loss) on investments

(294)

Other income (expense)

(78)

(5)

(338)

(26)

INCOME (LOSS) BEFORE INCOME TAXES

(11,898)

(2,283)

(6,490)

(2,964)

Income tax (expense) benefit

13,904

25

11,593

(9,248)

NET INCOME (LOSS)

2,006

(2,258)

5,103

(12,212)

(Income) loss from consolidated entities attributable to noncontrolling interests

413

102

704

267

Net (income) loss attributable to redeemable noncontrolling interests

968

300

817

995

NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

3,387

(1,856)

6,624

(10,950)

Preferred dividends

(1,675)

(1,675)

Amortization of preferred stock discount

(303)

(303)

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

$

1,409

$

(1,856)

$

4,646

$

(10,950)

INCOME (LOSS) PER SHARE - BASIC AND DILUTED

Basic:

Net income (loss) attributable to common stockholders

$

0.67

$

(0.92)

$

2.20

$

(5.42)

Weighted average common shares outstanding - basic

2,109

2,022

2,100

2,019

Diluted:

Net income (loss) attributable to common stockholders

$

0.18

$

(1.05)

$

0.11

$

(5.82)

Weighted average common shares outstanding - diluted

2,337

2,054

2,417

2,052

 

 

ASHFORD INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO EBITDA AND ADJUSTED EBITDA

(unaudited, in thousands)

Three Months Ended

Nine Months Ended

September 30,

September 30,

2018

2017

2018

2017

Net income (loss)

$

2,006

$

(2,258)

$

5,103

$

(12,212)

(Income) loss from consolidated entities attributable to noncontrolling interests

413

102

704

267

Net (income) loss attributable to redeemable noncontrolling interests

968

300

817

995

Net income (loss) attributable to the company

3,387

(1,856)

6,624

(10,950)

Interest expense

257

4

513

8

Amortization of loan costs

123

8

156

13

Depreciation and amortization

4,298

574

7,542

1,617

Income tax expense (benefit)

(13,900)

(25)

(11,648)

9,248

Net income (loss) attributable to redeemable noncontrolling interests (1)

3

(4)

9

(4)

EBITDA

(5,832)

(1,299)

3,196

(68)

Equity-based compensation

1,988

1,893

8,053

6,348

Market change in deferred compensation plan

2,274

2,006

(3,540)

3,673

Change in contingent consideration fair value

(221)

338

Transaction costs

6,201

483

10,377

2,313

Software implementation costs

54

45

148

Reimbursed software costs

(489)

(218)

(1,165)

(492)

Impairment

1,919

Dead deal costs

9

9

Realized and unrealized (gain) loss on derivatives

41

Legal and settlement costs

323

(50)

478

Severance costs

15

88

1,316

170

Compensation adjustment

1,125

Amortization of hotel signing fees and lock subsidies

135

383

Other (gain) loss on disposal of assets

55

(62)

Foreign currency transactions (gain) loss

(17)

5

Adjusted EBITDA

$

4,118

$

4,455

$

20,824

$

12,611

(1) Represents the 0.2% interest in Ashford Hospitality Advisors, LLC prior to our legal entity restructuring on April 6, 2017 and 0.2% interest in Ashford Hospitality Holdings, LLC thereafter.

 

 

ASHFORD INC. AND SUBSIDIARIES

RECONCILIATION 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,

2018

2017

2018

2017

Net income (loss)

$

2,006

$

(2,258)

$

5,103

$

(12,212)

(Income) loss from consolidated entities attributable to noncontrolling interests

413

102

704

267

Net (income) loss attributable to redeemable noncontrolling interests

968

300

817

995

Preferred dividends

(1,675)

(1,675)

Amortization of preferred stock discount

(303)

(303)

Net income (loss) attributable to common stockholders

1,409

(1,856)

4,646

(10,950)

Amortization of loan costs

123

8

156

13

Depreciation and amortization

4,298

574

7,542

1,617

Net income (loss) attributable to redeemable noncontrolling interests (1)

3

(4)

9

(4)

Preferred dividends

1,675

1,675

Amortization of preferred stock discount

303

303

Equity-based compensation

1,988

1,893

8,053

6,348

Market change in deferred compensation plan

2,274

2,006

(3,540)

3,673

Change in contingent consideration fair value

(221)

338

Transaction costs

6,201

483

10,377

2,313

Software implementation costs

54

45

148

Reimbursed software costs

(489)

(218)

(1,165)

(492)

Impairment

1,919

Dead deal costs

9

9

Realized and unrealized (gain) loss on derivatives

41

Legal and settlement costs

323

(50)

478

Severance costs

15

88

1,316

170

Compensation adjustment

1,125

Amortization of hotel signing fees and lock subsidies

135

383

Other (gain) loss on disposal of assets

55

(62)

Foreign currency transactions (gain) loss

(17)

5

GAAP income tax expense (benefit)

(13,900)

(25)

(11,648)

9,248

Adjusted income tax (expense) benefit (2) (3)

(1,248)

(605)

(3,500)

(1,445)

Adjusted net income

$

2,613

$

3,846

$

16,811

$

11,158

Adjusted net income per diluted share available to common stockholders

$

0.75

$

1.66

$

5.72

$

4.82

Weighted average diluted shares

3,482

2,322

2,937

2,316

Components of weighted average diluted shares

Common shares

2,114

2,025

2,103

2,023

Series B cumulative convertible preferred stock

851

284

Deferred compensation plan

205

209

206

209

Stock options

253

56

278

51

OpenKey put option

21

32

22

33

J&S put option

29

35

Restricted shares

9

9

Weighted average diluted shares

3,482

2,322

2,937

2,316

Reconciliation of income tax expense (benefit) to adjusted income tax expense

GAAP Income tax (expense) benefit

$

13,904

$

25

$

11,593

$

(9,248)

Less current income tax (expense) benefit attributable to noncontrolling interests

4

(55)

GAAP Income tax (expense) excluding noncontrolling interests

13,900

25

11,648

(9,248)

Less deferred income tax (expense) benefit

15,148

15,148

Less adjustment to income tax expense from restructuring

630

(7,803)

Adjusted income tax (expense) benefit (2) (3)

$

(1,248)

$

(605)

$

(3,500)

$

(1,445)

(1) Represents the 0.2% interest in Ashford Hospitality Advisors, LLC prior to the legal restructuring of our organizational structure on April 6, 2017 and 0.2% interest in Ashford Hospitality Holdings, LLC thereafter.

(2) Beginning in the three month period ended September 30, 2018, income tax expense (benefit) is adjusted to exclude the effects of deferred income tax expense (benefit) because current income tax expense (benefit) (i) provides a more accurate period-over-period comparison of the ongoing operating performance of our advisory and hospitality products and services businesses, and (ii) provides more useful information to investors regarding our economic performance inclusive of the impacts from the Tax Cuts and Jobs Act beginning January 1, 2018. See Note 12 to our consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2017.

(3) Prior period amounts represent the impact of our second quarter 2017 legal entity restructuring on income tax expense for the three and nine month periods ended September 30, 2017.

 

 

ASHFORD INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND

RECONCILIATION 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, 2018

Three Months Ended September 30, 2017

REITAdvisory

Hospitality Products & Services

Corporate/ Other

Ashford Inc. Consolidated

REIT Advisory

HospitalityProducts & Services

Corporate/ Other

Ashford Inc. Consolidated

REVENUE

Advisory services:

Base advisory fee - Trust

$

9,145

$

$

$

9,145

$

8,568

$

$

$

8,568

Incentive advisory fee - Trust

452

452

452

452

Reimbursable expenses - Trust

2,119

2,119

1,673

1,673

Non-cash stock/unit-based compensation - Trust

4,855

4,855

4,392

4,392

Base advisory fee - Braemar

2,510

2,510

2,300

2,300

Incentive advisory fee - Braemar

319

319

Reimbursable expenses - Braemar

488

488

470

470

Non-cash stock/unit-based compensation - Braemar

1,315

1,315

(949)

(949)

Other advisory revenue - Braemar

132

132

132

132

Audio visual

14,526

14,526

Project management

3,616

3,616

Other

990

1,417

2,407

998

900

1,898

Total revenue

22,006

19,559

41,565

18,355

900

19,255

EXPENSES

Salaries and benefits

3,070

7,956

11,026

713

8,367

9,080

Market change in deferred compensation plan

2,274

2,274

2,006

2,006

REIT non-cash stock/unit-based compensation expense

6,170

64

6,234

3,443

3,443

AINC and subsidiary non-cash stock/unit-based compensation expense

(2)

1,989

1,987

11

1,888

1,899

Reimbursable expenses

2,607

2,607

2,143

2,143

Cost of audio visual revenues

14,392

14,392

Cost of project management revenues

1,189

1,189

General and administrative

3,012

6,942

9,954

427

1,649

2,076

Depreciation and amortization

808

2,232

(68)

2,972

185

22

374

581

Other

654

(220)

434

367

367

Total operating expenses

9,585

24,611

18,873

53,069

5,771

1,540

14,284

21,595

OPERATING INCOME (LOSS)

12,421

(5,052)

(18,873)

(11,504)

12,584

(640)

(14,284)

(2,340)

Other

(46)

(267)

(81)

(394)

(25)

82

57

INCOME (LOSS) BEFORE INCOME TAXES

12,375

(5,319)

(18,954)

(11,898)

12,584

(665)

(14,202)

(2,283)

Income tax (expense) benefit

(2,775)

910

15,769

13,904

(4,543)

4,568

25

NET INCOME (LOSS)

9,600

(4,409)

(3,185)

2,006

8,041

(665)

(9,634)

(2,258)

(Income) loss from consolidated entities attributable to noncontrolling interests

413

413

102

102

Net (income) loss attributable to redeemable noncontrolling interests

971

(3)

968

296

4

300

NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

$

9,600

$

(3,025)

$

(3,188)

$

3,387

$

8,041

$

(267)

$

(9,630)

$

(1,856)

Interest expense

175

82

257

4

4

Amortization of loan costs

18

105

123

8

8

Depreciation and amortization

808

3,558

(68)

4,298

185

15

374

574

Income tax expense (benefit)

2,775

(906)

(15,769)

(13,900)

4,543

(4,568)

(25)

Net income (loss) attributable to redeemable noncontrolling interests (1)

3

3

(4)

(4)

EBITDA

13,183

(180)

(18,835)

(5,832)

12,769

(240)

(13,828)

(1,299)

Equity-based compensation

(1)

1,989

1,988

5

1,888

1,893

Market change in deferred compensation plan

2,274

2,274

2,006

2,006

Change in contingent consideration fair value

(221)

(221)

Transaction costs

6,201

6,201

483

483

Software implementation costs

53

1

54

Reimbursed software costs, net

(489)

(489)

(218)

(218)

Dead deal costs

9

9

Legal and settlement costs

323

323

Severance costs

15

15

88

88

Compensation adjustment

1,125

1,125

Amortization of hotel signing fees and lock subsidies

135

135

Other (gain) loss on disposal of assets

55

55

Foreign currency transactions (gain) loss

(17)

(17)

Adjusted EBITDA

12,694

7

(8,583)

4,118

12,604

(147)

(8,002)

4,455

Interest expense

(175)

(82)

(257)

(4)

(4)

Adjusted income tax (expense) benefit

(1,665)

1,383

(966)

(1,248)

(4,543)

4,568

25

Adjustment to income tax expense from restructuring

(630)

(630)

Adjusted net income (loss)

$

11,029

$

1,215

$

(9,631)

$

2,613

$

8,061

$

(151)

$

(4,064)

$

3,846

Adjusted net income (loss) per diluted share available to common stockholders (2)

$

3.17

$

0.35

$

(2.77)

$

0.75

$

3.47

$

(0.07)

$

(1.75)

$

1.66

Weighted average diluted shares

3,482

3,482

3,482

3,482

2,322

2,322

2,322

2,322

(1)     Represents the 0.2% interest in Ashford Hospitality Advisors, LLC prior to our legal entity restructuring on April 6, 2017 and 0.2% interest in Ashford Hospitality Holdings, LLC thereafter.

(2)      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

CONSOLIDATED STATEMENTS OF OPERATIONS AND

RECONCILIATION 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, 2018

Nine Months Ended September 30, 2017

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

$

26,611

$

$

$

26,611

$

26,020

$

$

$

26,020

Incentive advisory fee - Trust

1,356

1,356

1,356

1,356

Reimbursable expenses - Trust

5,645

5,645

5,902

5,902

Non-cash stock/unit-based compensation - Trust

20,540

20,540

7,748

7,748

Base advisory fee - Braemar

6,929

6,929

6,579

6,579

Incentive advisory fee - Braemar

956

956

Reimbursable expenses - Braemar

1,407

1,407

1,552

1,552

Non-cash stock/unit-based compensation - Braemar

5,240

5,240

(2,299)

(2,299)

Other advisory revenue - Braemar

390

390

146

146

Audio visual

61,212

61,212

Project management

3,616

3,616

Other

7,698

3,900

11,598

2,349

1,598

3,947

Total revenue

75,816

68,728

144,544

50,309

1,598

51,907

EXPENSES

Salaries and benefits

7,637

25,483

33,120

1,759

21,179

22,938

Market change in deferred compensation plan

(3,540)

(3,540)

3,673

3,673

REIT non-cash stock/unit-based compensation expense

25,780

64

25,844

5,449

5,449

AINC and subsidiary non-cash stock/unit-based compensation expense

6

8,050

8,056

27

6,343

6,370

Reimbursable expenses

7,052

7,052

7,454

7,454

Cost of audio visual revenues

48,000

48,000

Cost of project management revenues

1,189

1,189

General and administrative

8,239

12,958

21,197

1,565

4,190

5,755

Depreciation and amortization

1,567

3,227

411

5,205

438

50

1,148

1,636

Impairment

1,863

56

1,919

1,041

31

1,072

Other

1,833

339

2,172

618

618

Total operating expenses

36,262

70,195

43,757

150,214

14,382

4,019

36,564

54,965

OPERATING INCOME (LOSS)

39,554

(1,467)

(43,757)

(5,670)

35,927

(2,421)

(36,564)

(3,058)

Other

(923)

103

(820)

(309)

(47)

450

94

INCOME (LOSS) BEFORE INCOME TAXES

39,554

(2,390)

(43,654)

(6,490)

35,618

(2,468)

(36,114)

(2,964)

Income tax (expense) benefit

(8,041)

(327)

19,961

11,593

(12,895)

3,647

(9,248)

NET INCOME (LOSS)

31,513

(2,717)

(23,693)

5,103

22,723

(2,468)

(32,467)

(12,212)

(Income) loss from consolidated entities attributable to noncontrolling interests

704

704

413

(146)

267

Net (income) loss attributable to redeemable noncontrolling interests

826

(9)

817

991

4

995

NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

$

31,513

$

(1,187)

$

(23,702)

$

6,624

$

22,723

$

(1,064)

$

(32,609)

$

(10,950)

Interest expense

431

82

513

8

8

Amortization of loan costs

51

105

156

13

13

Depreciation and amortization

1,567

5,564

411

7,542

438

31

1,148

1,617

Income tax expense (benefit)

8,041

272

(19,961)

(11,648)

12,895

(3,647)

9,248

Net income (loss) attributable to redeemable noncontrolling interests (1)

9

9

(4)

(4)

EBITDA

41,121

5,131

(43,056)

3,196

36,056

(1,012)

(35,112)

(68)

Equity-based compensation

3

8,050

8,053

5

6,343

6,348

Market change in deferred compensation plan

(3,540)

(3,540)

3,673

3,673

Change in contingent consideration fair value

338

338

Transaction costs

70

10,307

10,377

167

2,146

2,313

Software implementation costs

45

45

144

4

148

Reimbursed software costs, net

(1,165)

(1,165)

(523)

31

(492)

Impairment

1,863

56

1,919

Dead deal costs

9

9

Realized and unrealized (gain) loss on derivatives

41

41

Legal and settlement costs

(50)

(50)

478

478

Severance costs

15

1,301

1,316

88

82

170

Amortization of hotel signing fees and lock subsidies

383

383

Other (gain) loss on disposal of assets

(62)

(62)

Foreign currency transactions (gain) loss

5

5

Adjusted EBITDA

41,819

5,545

(26,540)

20,824

35,677

(752)

(22,314)

12,611

Interest expense

(431)

(82)

(513)

(8)

(8)

Adjusted income tax (expense) benefit

(6,931)

205

3,226

(3,500)

(12,895)

3,647

(9,248)

Adjustment to income tax expense from restructuring

7,803

7,803

Adjusted net income (loss)

$

34,888

$

5,319

$

(23,396)

$

16,811

$

22,782

$

(760)

$

(10,864)

$

11,158

Adjusted net income (loss) per diluted share available to common stockholders (2)

$

11.88

$

1.81

$

(7.97)

$

5.72

$

9.84

$

(0.33)

$

(4.69)

$

4.82

Weighted average diluted shares

2,937

2,937

2,937

2,937

2,316

2,316

2,316

2,316

(1)     Represents the 0.2% interest in Ashford Hospitality Advisors, LLC prior to our legal entity restructuring on April 6, 2017 and 0.2% interest in Ashford Hospitality Holdings, LLC thereafter.

(2)      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

HOSPITALITY PRODUCTS & SERVICES

CONSOLIDATED STATEMENTS OF OPERATIONS AND

RECONCILIATION 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, 2018

Three Months Ended September 30, 2017

Premier

J&S

OpenKey

Other (1)

HospitalityProducts & Services

Premier

J&S

OpenKey

Other (1)

Hospitality Products & Services

REVENUE

Audio visual

$

$

14,526

$

$

$

14,526

$

$

$

$

$

Project management

3,616

3,616

Other

301

1,116

1,417

72

828

900

Total revenue

3,616

14,526

301

1,116

19,559

72

828

900

EXPENSES

Salaries and benefits

498

1,631

633

308

3,070

395

318

713

REIT non-cash stock/unit-based compensation expense

64

64

AINC and subsidiary non-cash stock/unit-based compensation expense

(2)

(2)

11

11

Cost of audio visual revenues

14,392

14,392

Cost of project management revenues

1,189

1,189

General and administrative

172

2,064

512

264

3,012

342

85

427

Depreciation and amortization

1,618

587

7

20

2,232

6

16

22

Other

128

526

654

26

341

367

Total operating expenses

3,541

18,674

1,278

1,118

24,611

780

760

1,540

OPERATING INCOME (LOSS)

75

(4,148)

(977)

(2)

(5,052)

(708)

68

(640)

Other

(231)

(4)

(32)

(267)

(15)

(10)

(25)

INCOME (LOSS) BEFORE INCOME TAXES

75

(4,379)

(981)

(34)

(5,319)

(723)

58

(665)

Income tax (expense) benefit

(7)

909

8

910

NET INCOME (LOSS)

68

(3,470)

(981)

(26)

(4,409)

(723)

58

(665)

(Income) loss from consolidated entities attributable to noncontrolling interests

151

242

20

413

113

(11)

102

Net (income) loss attributable to redeemable noncontrolling interests

679

292

971

296

296

NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

$

68

$

(2,640)

$

(447)

$

(6)

$

(3,025)

$

$

$

(314)

$

47

$

(267)

Interest expense

154

21

175

4

4

Amortization of loan costs

10

3

5

18

5

3

8

Depreciation and amortization

1,618

1,868

3

69

3,558

4

11

15

Income tax expense (benefit)

7

(905)

(8)

(906)

EBITDA

1,693

(1,513)

(441)

81

(180)

(305)

65

(240)

Equity-based compensation

(1)

(1)

5

5

Severance costs

15

15

88

88

Amortization of hotel signing fees and lock subsidies

125

10

135

Other (gain) loss on disposal of assets

55

55

Foreign currency transactions (gain) loss

(17)

(17)

Adjusted EBITDA

1,693

(1,350)

(432)

96

7

(300)

153

(147)

Interest expense

(154)

(21)

(175)

(4)

(4)

Adjusted income tax (expense) benefit

(419)

826

976

1,383

Adjusted net income (loss)

$

1,274

$

(678)

$

(432)

$

1,051

$

1,215

$

$

$

(300)

$

149

$

(151)

Adjusted net income (loss) per diluted share available to common stockholders (2)

$

0.37

$

(0.19)

$

(0.12)

$

0.30

$

0.35

$

$

$

(0.13)

$

0.06

$

(0.07)

Weighted average diluted shares

3,482

3,482

3,482

3,482

3,482

2,322

2,322

2,322

2,322

2,322

(1)     Represents Pure Rooms, and for the three months ended September 30, 2018, also includes RED Hospitality & Leisure LLC.

(2)      The sum of the adjusted net income (loss) per diluted share available to common stockholders as calculated for the subsidiaries may differ from the Hospitality Products & Services total due to rounding.

 

 

ASHFORD INC. AND SUBSIDIARIES

HOSPITALITY PRODUCTS & SERVICES

CONSOLIDATED STATEMENTS OF OPERATIONS AND

RECONCILIATION 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, 2018

Nine Months Ended September 30, 2017

Premier

J&S

OpenKey

Other (1)

HospitalityProducts & Services

Premier

J&S

OpenKey

Other (1)

Hospitality Products & Services

REVENUE

Audio visual

$

$

61,212

$

$

$

61,212

$

$

$

$

$

Project management

3,616

3,616

Other

773

3,127

3,900

140

1,458

1,598

Total revenue

3,616

61,212

773

3,127

68,728

140

1,458

1,598

EXPENSES

Salaries and benefits

498

4,568

1,659

912

7,637

1,263

496

1,759

REIT non-cash stock/unit-based compensation expense

64

64

AINC and subsidiary non-cash stock/unit-based compensation expense

6

6

27

27

Cost of audio visual revenues

48,000

48,000

Cost of project management revenues

1,189

1,189

General and administrative

172

6,030

1,260

777

8,239

1,132

433

1,565

Depreciation and amortization

1,618

1,530

20

59

3,227

17

33

50

Other

420

1,413

1,833

26

592

618

Total operating expenses

3,541

60,128

3,365

3,161

70,195

2,465

1,554

4,019

OPERATING INCOME (LOSS)

75

1,084

(2,592)

(34)

(1,467)

(2,325)

(96)

(2,421)

Other

(852)

(18)

(53)

(923)

(27)

(20)

(47)

INCOME (LOSS) BEFORE INCOME TAXES

75

232

(2,610)

(87)

(2,390)

(2,352)

(116)

(2,468)

Income tax (expense) benefit

(7)

(339)

19

(327)

NET INCOME (LOSS)

68

(107)

(2,610)

(68)

(2,717)

(2,352)

(116)

(2,468)

(Income) loss from consolidated entities attributable to noncontrolling interests

58

585

61

704

373

40

413

Net (income) loss attributable to redeemable noncontrolling interests

29

797

826

991

991

NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

$

68

$

(20)

$

(1,228)

$

(7)

$

(1,187)

$

$

$

(988)

$

(76)

$

(1,064)

Interest expense

394

37

431

8

8

Amortization of loan costs

30

9

12

51

7

6

13

Depreciation and amortization

1,618

3,793

9

144

5,564

8

23

31

Income tax expense (benefit)

7

284

(19)

272

EBITDA

1,693

4,481

(1,210)

167

5,131

(973)

(39)

(1,012)

Equity-based compensation

3

3

5

5

Transaction costs

64

6

70

167

167

Severance costs

15

15

88

88

Amortization of hotel signing fees and lock subsidies

353

30

383

Other (gain) loss on disposal of assets

(56)

(6)

(62)

Foreign currency transactions (gain) loss

5

5

Adjusted EBITDA

1,693

4,847

(1,177)

182

5,545

(968)

216

(752)

Interest expense

(394)

(37)

(431)

(8)

(8)

Adjusted income tax (expense) benefit

(419)

(363)

987

205

Adjusted net income (loss)

$

1,274

$

4,090

$

(1,177)

$

1,132

$

5,319

$

$

$

(968)

$

208

$

(760)

Adjusted net income (loss) per diluted share available to common stockholders (2)

$

0.43

$

1.39

$

(0.40)

$

0.39

$

1.81

$

$

$

(0.42)

$

0.09

$

(0.33)

Weighted average diluted shares

2,937

2,937

2,937

2,937

2,937

2,316

2,316

2,316

2,316

2,316

(1)     Represents Pure Rooms, and for the nine months ended September 30, 2018, also includes RED Hospitality & Leisure LLC.

(2)      The sum of the adjusted net income (loss) per diluted share available to common stockholders as calculated for the subsidiaries may differ from the Hospitality Products & Services total due to rounding.

 

Cision View original content:http://www.prnewswire.com/news-releases/ashford-reports-third-quarter-results-300742631.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