01.03.2018 23:50:00

Ashford Reports Fourth Quarter And Year End 2017 Results

DALLAS, March 1, 2018 /PRNewswire/ -- Ashford Inc. (NYSE American: AINC) (the "Company") today reported the following results and performance measures for the fourth quarter ended December 31, 2017.  Unless otherwise stated, all reported results compare the fourth quarter ended December 31, 2017, with the fourth quarter ended December 31, 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 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 fourth quarter of 2017 totaled $7.4 million, or $3.58 per share, compared with a net income of $0.7 million, or $0.36 per share, in the prior year quarter. Adjusted net income for the fourth quarter was $4.9 million, or $1.90 per diluted share, compared with $3.8 million, or $1.69 per diluted share, in the prior year quarter, reflecting a growth rate of 28% and 12%, respectively.
  • Total revenue for the fourth quarter of 2017 was $29.7 million, reflecting a growth rate of 52% over the prior year quarter. Total revenue for the full year 2017 was $81.6 million, reflecting a growth rate of 21% over the prior year.
  • Debt placement fee revenue of $913,000 in the fourth quarter
  • Adjusted EBITDA for the fourth quarter was $4.8 million, reflecting a growth rate of 19% over the prior year quarter. Adjusted EBITDA for the full year 2017 was $17.4 million, reflecting a growth rate of 27% over the prior year.
  • At the end of the fourth quarter of 2017, the Company had approximately $6.3 billion of assets under management
  • As of December 31, 2017, the Company had corporate cash of $35.4 million

INVESTMENT IN RED HOSPITALITY & LEISURE
Subsequent to quarter end, the Company acquired an approximate 80% controlling interest in RED Hospitality & Leisure for approximately $1 million in cash.  RED Hospitality & Leisure is a leading provider of watersports activities and other travel & transportation services in the U.S. Virgin Islands.

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 64 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 nine hotels owned by Ashford's advised REIT platforms.

Since the Company's investment in November through the end of the year, revenues have increased 22% and Adjusted EBITDA has increased by approximately $690,000 over the prior year period.

PURE ROOMS UPDATE
The Company currently owns 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 177 hotels (approximately 2,700 rooms) throughout the United States, including 52 hotels owned by Ashford's advised REIT platforms.  Revenues for the company increased 31% for the full year 2017 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. Next, the platform has gained further traction internationally with the creation of OpenKey China, a JV agreement with startup accelerator Plug and Play. OpenKey China is headquartered in Shanghai and the Company expects significant expansion and rapid growth from that venture. Also, the office in Guadalajara, Mexico has been instrumental for growth in Mexico, Costa Rica, and Colombia. Additionally, independent resellers currently serve the United States, United Kingdom, Singapore, Indonesia, Australia, and Canada along with the recent additions of Belgium, the Netherlands, Luxembourg, India, Sri Lanka, the Maldives, Bangladesh, and Brazil. Finally, OpenKey achieved four consecutive quarters of revenue growth in 2017 with the fourth quarter up 153% relative to the prior quarter and 1,054% over the prior year quarter. For the full year, OpenKey achieved 647% revenue growth.

FINANCIAL RESULTS
Net loss attributable to the Company for the fourth quarter of 2017 totaled $7.4 million, or $3.58 per share, compared with a net income of $0.7 million, or $0.36 per share, for the fourth quarter of 2016.  Adjusted net income for the fourth quarter of 2017 was $4.9 million, or $1.90 per diluted share, compared with $3.8 million, or $1.69 per diluted share, in the prior year quarter, reflecting a growth rate of 28% and 12%, respectively.

For the fourth quarter ended December 31, 2017, base advisory fee revenue was $10.9 million, including $8.7 million from Ashford Hospitality Trust, Inc. (NYSE: AHT) ("Ashford Trust" or "Trust") and $2.2 million from Ashford Hospitality Prime, Inc. (NYSE: AHP) ("Ashford Prime" or "Prime").

Adjusted EBITDA for the fourth quarter of 2017 was $4.8 million, compared with $4.1 million for the fourth quarter of 2016, reflecting a growth rate of 19%.

CAPITAL STRUCTURE
At the end of the fourth quarter of 2017, the Company had approximately $6.3 billion of assets under management from its managed companies, corporate cash of $35.4 million, no corporate level debt, no preferred equity, and 2.6 million fully diluted shares.  The Company has a current fully diluted equity market capitalization of approximately $240 million.

QUARTERLY HIGHLIGHTS FOR ADVISED PLATFORMS

ASHFORD TRUST HIGHLIGHTS

  • Trust completed an underwritten public offering of 5,400,000 shares of 7.50% Series I Cumulative Preferred Stock at $25.00 per share.
  • Trust completed the partial redemption of 5,514,960 shares of its 8.45% Series D Cumulative Preferred Stock.
  • 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. The new loan is expected to result in annual principal payments and interest expense savings of approximately $2.8 million.
  • 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.
  • Subsequent to quarter end, Trust refinanced a mortgage loan on 8 hotels with an existing outstanding balance of $377 million. The new loan totals $395 million and is expected to result in annual interest savings of approximately $6.8 million.

ASHFORD PRIME HIGHLIGHTS

  • Prime received $4.1 million in business interruption insurance recoveries for its hurricane-impacted properties.
  • Prime announced plans to convert its Courtyard San Francisco Downtown hotel to an Autograph Collection property.
  • Prime completed the sale of its Marriott Plano Legacy hotel in Plano, Texas and is marketing for sale its Renaissance Tampa hotel in Tampa, FL.
  • Prime entered into a definitive agreement to acquire the 266-room Ritz-Carlton Sarasota in Sarasota, FL for $171 million.

"We are pleased with our operating results for 2017, which reflected significant growth over our prior year results, and continue to be excited about the growth prospects for our service businesses, OpenKey, Pure Rooms, J&S and RED Hospitality & Leisure," commented Monty J. Bennett, Ashford's Chairman and Chief Executive Officer. "Looking ahead, we believe that Ashford and our advised platforms are well positioned for growth in the coming year.  We remain committed to maximizing value for our shareholders by pursuing our strategy 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, March 2, 2018, at 12:00 p.m. ET.  The number for this interactive teleconference is (719) 325-2454.  A replay of the conference call will be available through Friday, March 9, 2018, by dialing (719) 457-0820 and entering the confirmation number, 8382398.

The Company will also provide an online simulcast and rebroadcast of its fourth 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, March 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.

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:  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 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. 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

CONSOLIDATED BALANCE SHEETS

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



December 31, 2017


December 31, 2016

ASSETS




Current assets:




Cash and cash equivalents

$

36,480



$

84,091


Restricted cash

9,076



9,752


Investments in securities



91


Accounts receivable, net

5,127



16


Due from Ashford Trust OP

13,346



12,179


Due from Ashford Prime OP

1,738



3,817


Inventories

1,066




Prepaid expenses and other

2,913



1,305


Total current assets

69,746



111,251


Investments in unconsolidated entities

500



500


Furniture, fixtures and equipment, net

21,154



12,044


Deferred tax assets



6,002


Goodwill

12,947




Intangible assets, net

9,713




Other assets

750




Total assets

$

114,810



$

129,797


LIABILITIES




Current liabilities:




Accounts payable and accrued expenses

$

20,451



$

11,314


Due to affiliates

4,272



933


Due to Ashford Prime OP from AQUA U.S. Fund



2,289


Deferred income

459




Deferred compensation plan

311



144


Notes payable, net

1,751




Other liabilities

9,076



9,752


Total current liabilities

36,320



24,432


Accrued expenses

78



287


Deferred income

13,440



4,515


Deferred compensation plan

18,948



8,934


Notes payable, net

9,956




Total liabilities

78,742



38,168


MEZZANINE EQUITY




Redeemable noncontrolling interests

5,111



1,480


EQUITY




Preferred stock, $0.01 par value, 50,000,000 shares authorized:




  Series A cumulative preferred stock, no shares issued and outstanding at December 31, 2017 and 
      December 31, 2016




Common stock, $0.01 par value, 100,000,000 shares authorized, 2,093,556 and 2,015,589 shares issued 
     and outstanding at December 31, 2017 and December 31, 2016, respectively

21



20


Additional paid-in capital

249,695



237,796


Accumulated deficit

(219,396)



(200,439)


Accumulated other comprehensive income (loss)

(135)




Total stockholders' equity of the Company

30,185



37,377


Noncontrolling interests in consolidated entities

772



52,772


Total equity

30,957



90,149


Total liabilities and equity

$

114,810



$

129,797


 

 

ASHFORD INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in thousands, except per share amounts)



Three Months Ended


Year Ended


December 31,


December 31,


2017


2016


2017


2016

REVENUE








Advisory services:








Base advisory fee

$

10,924



$

10,867



$

43,523



$

43,043


Incentive advisory fee

771



1,870



3,083



3,083


Reimbursable expenses

2,251



2,183



9,705



8,859


Non-cash stock/unit-based compensation

3,945



4,488



9,394



12,243


Other advisory revenue

131





277




Audio visual

9,186





9,186




Other

2,458



100



6,405



379


Total revenue

29,666



19,508



81,573



67,607


EXPENSES








Salaries and benefits

16,033



6,988



43,610



28,870


Non-cash stock/unit-based compensation

6,044



7,292



17,863



23,816


Cost of audio visual revenues

7,757





7,757




Depreciation and amortization

891



359



2,527



1,174


General and administrative

4,870



4,487



17,113



16,204


Impairment





1,072




Other

1,535





2,153




Total operating expenses

37,130



19,126



92,095



70,064


OPERATING INCOME (LOSS)

(7,464)



382



(10,522)



(2,457)


Realized gain (loss) on investment in unconsolidated entity







(3,601)


Unrealized gain (loss) on investment in unconsolidated entity







2,141


Interest expense

(72)





(83)




Amortization of loan costs

(15)





(39)




Interest income

91



29



244



73


Dividend income



91



93



170


Unrealized gain (loss) on investments



1,144



203



2,326


Realized gain (loss) on investments



(3,042)



(294)



(10,113)


Other income (expense)

(47)



(18)



(73)



(162)


INCOME (LOSS) BEFORE INCOME TAXES

(7,507)



(1,414)



(10,471)



(11,623)


Income tax (expense) benefit

(475)



(220)



(9,723)



(780)


NET INCOME (LOSS)

(7,982)



(1,634)



(20,194)



(12,403)


(Income) loss from consolidated entities attributable to noncontrolling interests

91



2,008



358



8,860


Net (income) loss attributable to redeemable noncontrolling interests

489



353



1,484



1,147


NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

$

(7,402)



$

727



$

(18,352)



$

(2,396)










INCOME (LOSS) PER SHARE - BASIC AND DILUTED








Basic:








  Net income (loss) attributable to common stockholders

$

(3.58)



$

0.36



$

(9.04)



$

(1.19)


  Weighted average common shares outstanding - basic

2,069



2,014



2,031



2,012


Diluted:








  Net income (loss) attributable to common stockholders

$

(3.72)



$

(0.25)



$

(9.59)



$

(2.56)


  Weighted average common shares outstanding - diluted

2,118



2,267



2,067



2,209



 

ASHFORD INC. AND SUBSIDIARIES

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

(unaudited, in thousands)



Three Months Ended


Year Ended


December 31,


December 31,


2017


2016


2017


2016

Net income (loss)

$

(7,982)



$

(1,634)



$

(20,194)



$

(12,403)


(Income) loss from consolidated entities attributable to noncontrolling interests

91



2,008



358



8,860


Net (income) loss attributable to redeemable noncontrolling interests

489



353



1,484



1,147


Net income (loss) attributable to the company

(7,402)



727



(18,352)



(2,396)


Interest expense

60





68




Amortization of loan costs

10





23




Depreciation and amortization

1,182



354



2,799



1,157


Income tax expense (benefit)

475



220



9,723



780


Realized and unrealized (gain) loss on investment in unconsolidated entity (net of noncontrolling interest)







1,328


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

(15)



2



(19)



(4)


EBITDA

(5,690)



1,303



(5,758)



865


Equity-based compensation

2,092



2,742



8,440



11,512


Market change in deferred compensation plan

6,737



(949)



10,410



(2,127)


Change in contingent consideration fair value

1,066





1,066




Transaction costs

593



826



2,906



2,006


Software implementation costs

17



48



165



1,001


Reimbursed software costs

(218)





(710)




Dead deal costs







63


Realized and unrealized (gain) loss on derivatives



25



41



128


Legal and settlement costs

(8)





470




Severance costs



65



170



226


Amortization of hotel signing fees and lock subsidies

174





174




Foreign currency transactions (gain) loss

51





51




Adjusted EBITDA

$

4,814



$

4,060



$

17,425



$

13,674



(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


Year Ended


December 31,


December 31,


2017


2016


2017


2016

Net income (loss)

$

(7,982)



$

(1,634)



$

(20,194)



$

(12,403)


(Income) loss from consolidated entities attributable to noncontrolling interests

91



2,008



358



8,860


Net (income) loss attributable to redeemable noncontrolling interests

489



353



1,484



1,147


Net income (loss) attributable to the company

(7,402)



727



(18,352)



(2,396)


Depreciation and amortization

1,182



354



2,799



1,157


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

(15)



2



(19)



(4)


Equity-based compensation

2,092



2,742



8,440



11,512


Realized and unrealized (gain) loss on investment in unconsolidated entity (net of noncontrolling interest)







1,328


Market change in deferred compensation plan

6,737



(949)



10,410



(2,127)


Change in contingent consideration fair value

1,066





1,066




Transaction costs

593



826



2,906



2,006


Software implementation costs

17



48



165



1,001


Reimbursed software costs

(218)





(710)




Dead deal costs







63


Realized and unrealized (gain) loss on derivatives



25



41



128


Legal and settlement costs

(8)





470




Adjustment to income tax expense from restructuring and tax reform (2)

630





8,433




Severance costs



65



170



226


Amortization of hotel signing fees and lock subsidies

174





174




Foreign currency transactions (gain) loss

51





51




Adjusted net income

$

4,899



$

3,840



$

16,044



$

12,894


Adjusted net income per diluted share available to common stockholders

$

1.90



$

1.69



$

6.74



$

5.67


Weighted average diluted shares

2,572



2,273



2,381



2,275










Components of weighted average diluted shares








Common shares

2,072



2,019



2,037



2,017


Deferred compensation plan

208



210



209



210


Stock options

243





99



8


OpenKey put option

23



43



30



39


J&S put option

26





6




Pre-spin equity grants



1





1


Weighted average diluted shares

2,572



2,273



2,381



2,275



(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)  Represents the impact of our second quarter 2017 legal entity restructuring and the Tax Cuts and Jobs Act enacted in December 2017 on income tax expense for the periods presented.

 

 


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 December 31, 2017


Three Months Ended December 31, 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

$

8,704



$



$



$

8,704



$

8,858



$



$



$

8,858


Incentive advisory fee - Trust

453







453



1,809







1,809


Reimbursable expenses - Trust

1,698







1,698



1,413







1,413


Non-cash stock/unit-based compensation - Trust

3,329







3,329



3,894







3,894


Base advisory fee - Prime

2,220







2,220



2,009







2,009


Incentive advisory fee - Prime

318







318



61







61


Reimbursable expenses - Prime

553







553



770







770


Non-cash stock/unit-based compensation - Prime

616







616



594







594


Other advisory revenue - Prime

131







131










Audio visual



9,186





9,186










Other

1,657



801





2,458



83



17





100


  Total revenue

19,679



9,987





29,666



19,491



17





19,508


EXPENSES
















Salaries and benefits



1,592



7,382



8,974





432



7,360



7,792


Market change in deferred compensation plan





6,737



6,737







(949)



(949)


REIT non-cash stock/unit-based compensation expense

3,945







3,945



4,488







4,488


AINC non-cash stock/unit-based compensation expense



12



2,087



2,099





61



2,743



2,804


Reimbursable expenses

2,251







2,251



2,183







2,183


Cost of audio visual revenues



7,757





7,757










General and administrative



1,433



1,508



2,941





344



2,105



2,449


Depreciation and amortization

376



344



171



891



142



7



210



359


Other



469



1,066



1,535










  Total operating expenses

6,572



11,607



18,951



37,130



6,813



844



11,469



19,126


OPERATING INCOME (LOSS)

13,107



(1,620)



(18,951)



(7,464)



12,678



(827)



(11,469)



382


Other



(134)



91



(43)





1



(1,797)



(1,796)


INCOME (LOSS) BEFORE INCOME TAXES

13,107



(1,754)



(18,860)



(7,507)



12,678



(826)



(13,266)



(1,414)


Income tax (expense) benefit

(5,429)



280



4,674



(475)



(4,551)





4,331



(220)


NET INCOME (LOSS)

7,678



(1,474)



(14,186)



(7,982)



8,127



(826)



(8,935)



(1,634)


(Income) loss from consolidated entities attributable to noncontrolling interests



91





91





166



1,842



2,008


Net (income) loss attributable to redeemable noncontrolling interests



474



15



489





355



(2)



353


NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

$

7,678



$

(909)



$

(14,171)



$

(7,402)



$

8,127



$

(305)



$

(7,095)



$

727


Interest expense



60





60










Amortization of loan costs



10





10










Depreciation and amortization

376



635



171



1,182



142



3



209



354


Income tax expense (benefit)

5,429



(280)



(4,674)



475



4,551





(4,331)



220


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





(15)



(15)







2



2


EBITDA

13,483



(484)



(18,689)



(5,690)



12,820



(302)



(11,215)



1,303


Equity-based compensation



5



2,087



2,092







2,742



2,742


Market change in deferred compensation plan





6,737



6,737







(949)



(949)


Change in contingent consideration fair value





1,066



1,066










Transaction costs



3



590



593







826



826


Software implementation costs

16





1



17



45





3



48


Reimbursed software costs, net

(218)







(218)










Realized and unrealized (gain) loss on derivatives













25



25


Legal and settlement costs





(8)



(8)










Severance costs













65



65


Amortization of hotel signing fees and lock subsidies



174





174










Foreign currency transactions (gain) loss



51





51










Adjusted EBITDA

13,281



(251)



(8,216)



4,814



12,865



(302)



(8,503)



4,060


Interest expense



(60)





(60)










Amortization of loan costs



(10)





(10)










Income tax benefit (expense)

(5,429)



280



4,674



(475)



(4,551)





4,331



(220)


Adjustment to income tax expense from restructuring and tax reform





630



630










Adjusted net income (loss)

$

7,852



$

(41)



$

(2,912)



$

4,899



$

8,314



$

(302)



$

(4,172)



$

3,840


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

$

3.05



$

(0.02)



$

(1.13)



$

1.90



$

3.66



$

(0.13)



$

(1.84)



$

1.69


Weighted average diluted shares

2,572



2,572



2,572



2,572



2,273



2,273



2,273



2,273


________

(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)



Year Ended December 31, 2017


Year Ended December 31, 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

$

34,724



$



$



$

34,724



$

34,700



$



$



$

34,700


Incentive advisory fee - Trust

1,809







1,809



1,809







1,809


Reimbursable expenses - Trust

7,600







7,600



6,054







6,054


Non-cash stock/unit-based compensation - Trust

11,077







11,077



8,429







8,429


Base advisory fee - Prime

8,799







8,799



8,343







8,343


Incentive advisory fee - Prime

1,274







1,274



1,274







1,274


Reimbursable expenses - Prime

2,105







2,105



2,805







2,805


Non-cash stock/unit-based compensation - Prime

(1,683)







(1,683)



3,814







3,814


Other advisory revenue - Prime

277







277










Audio visual



9,186





9,186










Other

4,006



2,399





6,405



335



44





379


  Total revenue

69,988



11,585





81,573



67,563



44





67,607


EXPENSES
















Salaries and benefits



3,351



28,561



31,912





1,447



28,275



29,722


Market change in deferred compensation plan





10,410



10,410







(2,127)



(2,127)


REIT non-cash stock/unit-based compensation expense

9,394







9,394



12,243







12,243


AINC non-cash stock/unit-based compensation expense



39



8,430



8,469





61



11,512



11,573


Reimbursable expenses

9,705







9,705



8,859







8,859


Cost of audio visual revenues



7,757





7,757










General and administrative



2,998



5,698



8,696





1,396



7,224



8,620


Depreciation and amortization

1,373



394



760



2,527



298



24



852



1,174


Impairment

1,041





31



1,072










Other



1,087



1,066



2,153










  Total operating expenses

21,513



15,626



54,956



92,095



21,400



2,928



45,736



70,064


OPERATING INCOME (LOSS)

48,475



(4,041)



(54,956)



(10,522)



46,163



(2,884)



(45,736)



(2,457)


Other



(181)



232



51





(30)



(9,136)



(9,166)


INCOME (LOSS) BEFORE INCOME TAXES

48,475



(4,222)



(54,724)



(10,471)



46,163



(2,914)



(54,872)



(11,623)


Income tax (expense) benefit

(18,324)



280



8,321



(9,723)



(16,684)





15,904



(780)


NET INCOME (LOSS)

30,151



(3,942)



(46,403)



(20,194)



29,479



(2,914)



(38,968)



(12,403)


(Income) loss from consolidated entities attributable to noncontrolling interests



504



(146)



358





850



8,010



8,860


Net (income) loss attributable to redeemable noncontrolling interests



1,465



19



1,484





1,143



4



1,147


NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

$

30,151



$

(1,973)



$

(46,530)



$

(18,352)



$

29,479



$

(921)



$

(30,954)



$

(2,396)


Interest expense



68





68










Amortization of loan costs



23





23










Depreciation and amortization

1,373



666



760



2,799



298



7



852



1,157


Income tax expense (benefit)

18,324



(280)



(8,321)



9,723



16,684





(15,904)



780


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 (1)





(19)



(19)







(4)



(4)


EBITDA

49,848



(1,496)



(54,110)



(5,758)



46,461



(914)



(44,682)



865


Equity-based compensation



10



8,430



8,440







11,512



11,512


Market change in deferred compensation plan





10,410



10,410







(2,127)



(2,127)


Change in contingent consideration fair value





1,066



1,066










Transaction costs



170



2,736



2,906







2,006



2,006


Software implementation costs

160





5



165



972





29



1,001


Reimbursed software costs, net

(741)





31



(710)










Dead deal costs













63



63


Realized and unrealized (gain) loss on derivatives





41



41







128



128


Legal and settlement costs





470



470










Severance costs



88



82



170







226



226


Amortization of hotel signing fees and lock subsidies



174





174










Foreign currency transactions (gain) loss



51





51










Adjusted EBITDA

49,267



(1,003)



(30,839)



17,425



47,433



(914)



(32,845)



13,674


Interest expense



(68)





(68)










Amortization of loan costs



(23)





(23)










Income tax benefit (expense)

(18,324)



280



8,321



(9,723)



(16,684)





15,904



(780)


Adjustment to income tax expense from restructuring and tax reform





8,433



8,433










Adjusted net income (loss)

$

30,943



$

(814)



$

(14,085)



$

16,044



$

30,749



$

(914)



$

(16,941)



$

12,894


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

$

13.00



$

(0.34)



$

(5.92)



$

6.74



$

13.52



$

(0.40)



$

(7.45)



$

5.67


Weighted average diluted shares

2,381



2,381



2,381



2,381



2,275



2,275



2,275



2,275


________

(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 December 31, 2017


Three Months Ended December 31, 2016


J&S


Pure Rooms


OpenKey


Hospitality Products & Services


J&S


Pure Rooms


OpenKey


Hospitality Products & Services

REVENUE
















Audio visual

$

9,186



$



$



$

9,186



$



$



$



$


Other



614



187



801







17



17


Total revenue

9,186



614



187



9,987







17



17


EXPENSES
















Salaries and benefits

868



171



553



1,592







432



432


Equity based compensation





12



12







61



61


Cost of audio visual revenues

7,757







7,757










General and administrative

1,030



104



299



1,433







344



344


Depreciation and amortization

319



17



8



344







7



7


Other



303



166



469










  Total operating expenses

9,974



595



1,038



11,607







844



844


OPERATING INCOME (LOSS)

(788)



19



(851)



(1,620)







(827)



(827)


Other

(121)



(9)



(4)



(134)







1



1


INCOME (LOSS) BEFORE INCOME TAXES

(909)



10



(855)



(1,754)







(826)



(826)


Income tax (expense) benefit

252



28





280










NET INCOME (LOSS)

(657)



38



(855)



(1,474)







(826)



(826)


(Income) loss from consolidated entities attributable to noncontrolling interests

(49)



(2)



142



91







166



166


Net (income) loss attributable to redeemable noncontrolling interests

136





338



474







355



355


NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

$

(570)



$

36



$

(375)



$

(909)



$



$



$

(305)



$

(305)


Interest expense

58



2





60










Amortization of loan costs

5



4



1



10










Depreciation and amortization

608



24



3



635







3



3


Income tax expense (benefit)

(252)



(28)





(280)










EBITDA

(151)



38



(371)



(484)







(302)



(302)


Equity-based compensation





5



5










Transaction costs



3





3










Severance costs
















Amortization of hotel signing fees and lock subsidies

152





22



174










Foreign currency transactions (gain) loss

51







51










Adjusted EBITDA

52



41



(344)



(251)







(302)



(302)


Interest expense

(58)



(2)





(60)










Amortization of loan costs

(5)



(4)



(1)



(10)










Income tax benefit (expense)

252



28





280










Adjusted net income (loss)

$

241



$

63



$

(345)



$

(41)



$



$



$

(302)



$

(302)


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

$

0.09



$

0.02



$

(0.13)



$

(0.02)



$



$



$

(0.13)



$

(0.13)


Weighted average diluted shares

2,572



2,572



2,572



2,572



2,273



2,273



2,273



2,273



 

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)



Year Ended December 31, 2017


Year Ended December 31, 2016


J&S


Pure Rooms


OpenKey


Hospitality Products & Services


J&S


Pure Rooms


OpenKey


Hospitality Products & Services

REVENUE
















Audio visual

$

9,186



$



$



$

9,186



$



$



$



$


Other



2,072



327



2,399







44



44


Total revenue

9,186



2,072



327



11,585







44



44


EXPENSES
















Salaries and benefits

868



667



1,816



3,351







1,447



1,447


Equity based compensation





39



39







61



61


Cost of revenues for audio visual

7,757







7,757










General and administrative

1,030



537



1,431



2,998







1,396



1,396


Depreciation and amortization

319



50



25



394







24



24


Other



895



192



1,087










  Total operating expenses

9,974



2,149



3,503



15,626







2,928



2,928


OPERATING INCOME (LOSS)

(788)



(77)



(3,176)



(4,041)







(2,884)



(2,884)


Other

(121)



(29)



(31)



(181)







(30)



(30)


INCOME (LOSS) BEFORE INCOME TAXES

(909)



(106)



(3,207)



(4,222)







(2,914)



(2,914)


Income tax (expense) benefit

252



28





280










NET INCOME (LOSS)

(657)



(78)



(3,207)



(3,942)







(2,914)



(2,914)


(Income) loss from consolidated entities attributable to noncontrolling interests

(49)



38



515



504







850



850


Net (income) loss attributable to redeemable noncontrolling interests

136





1,329



1,465







1,143



1,143


NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

(570)



(40)



(1,363)



(1,973)







(921)



(921)


Interest expense

58



10





68










Amortization of loan costs

5



10



8



23










Depreciation and amortization

608



47



11



666







7



7


Income tax expense (benefit)

(252)



(28)





(280)










EBITDA

(151)



(1)



(1,344)



(1,496)







(914)



(914)


Equity-based compensation





10



10










Transaction costs



170





170










Severance costs



88





88










Amortization of hotel signing fees and lock subsidies

152





22



174










Foreign currency transactions (gain) loss

51







51










Adjusted EBITDA

52



257



(1,312)



(1,003)







(914)



(914)


Interest expense

(58)



(10)





(68)










Amortization of loan costs

(5)



(10)



(8)



(23)










Income tax benefit (expense)

252



28





280










Adjusted net income (loss)

$

241



$

265



$

(1,320)



$

(814)



$



$



$

(914)



$

(914)


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

$

0.10



$

0.11



$

(0.55)



$

(0.34)



$



$



$

(0.40)



$

(0.40)


Weighted average diluted shares

2,381



2,381



2,381



2,381



2,275



2,275



2,275



2,275


 

Cision View original content:http://www.prnewswire.com/news-releases/ashford-reports-fourth-quarter-and-year-end-2017-results-300607163.html

SOURCE Ashford Inc.

Nachrichten zu Ashford Incmehr Nachrichten

Keine Nachrichten verfügbar.

Analysen zu Ashford Incmehr Analysen

Eintrag hinzufügen
Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
Es ist ein Fehler aufgetreten!

Aktien in diesem Artikel

City Office REIT Inc 5,40 0,00% City Office REIT Inc