03.05.2018 22:15:00

Ashford Reports First Quarter Results

DALLAS, May 3, 2018 /PRNewswire/ -- Ashford Inc. (NYSE American: AINC) (the "Company") today reported the following results and performance measures for the first quarter ended March 31, 2018.  Unless otherwise stated, all reported results compare the first quarter ended March 31, 2018, with the first quarter ended March 31, 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 loss attributable to the Company for the quarter totaled $5.7 million, or $2.84 per diluted share, compared with a net loss of $2.4 million, or $1.34 per diluted share, in the prior year quarter. Adjusted net income for the quarter was $4.6 million, or $1.71 per diluted share, compared with $4.4 million, or $1.92 per diluted share, in the prior year quarter.
  • Total revenue for the quarter was $48.2 million, reflecting a growth rate of 270% over the prior year quarter
  • Debt placement fee revenue was $632,000 in the quarter
  • Adjusted EBITDA for the first quarter was $5.4 million, reflecting a growth rate of 6% over the prior year quarter
  • At the end of the first quarter, the Company had approximately $6.3 billion of assets under management
  • As of March 31, 2018, the Company had corporate cash of $30.8 million

ACQUISITION OF REMINGTON'S PROJECT MANAGEMENT BUSINESS

On April 9, 2018 the Company announced that it had signed a definitive agreement to acquire the Project Management business of privately-held Remington Holdings, L.P. ("Remington"). The transaction, which is expected to close during the third quarter of 2018, is subject to approval by the Company's stockholders and customary closing conditions.

Remington's Project Management business provides comprehensive and cost-effective design, development, and project management services for both Remington managed hotels as well as external partners. 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 Hospitality Trust, Inc. (NYSE: AHT) ("Ashford Trust" or "Trust") and Braemar Hotels & Resorts Inc. (NYSE: BHR) ("Braemar"). Additionally, it has extensive experience working with many of the major hotel brands in areas of renovating, converting, developing or repositioning hotels. In 2017, Remington Project Management had revenues of approximately $29.0 million and adjusted EBITDA of approximately $16.3 million.

Under the terms of the agreement, the Company will acquire Remington's Project Management business for a total transaction value of $203 million. The purchase price will be paid by issuing convertible preferred stock to the sellers. The newly created convertible preferred stock will have a conversion price of $140 per share (a 45% premium to the trading level at the time of the announcement) and, if converted immediately after the consummation of the transaction, would convert into 1,450,000 shares of common stock. Dividends on the convertible preferred stock are payable at an annual rate of 5.5% in the first year, 6.0% in the second year, and 6.5% in the third year and each year thereafter. Voting rights of the convertible preferred stock will be on an as-converted basis and the holders of the convertible preferred stock will have a voting limit of 25% of the Company's voting securities for five years. Upon closing of the transaction, the sellers will have the right to nominate two directors to the Company's Board of Directors. The transaction does not require a private letter ruling from the Internal Revenue Service.

INVESTMENT IN RED HOSPITALITY & LEISURE 

During the quarter, 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.  RED Hospitality has already begun limited ferry operations between St. Thomas and St. John and expects to capitalize on new contracts and charter business as the Virgin Islands resorts begin to reopen in the second half of this year and into early 2019. RED Hospitality generated $256,000 of revenue and $86,000 of Adjusted EBITDA in the first quarter during the Company's period of ownership.

J&S AUDIO VISUAL UPDATE

The 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 & event services, hospitality services, creative services, and design & integration, making J&S a leading single-source solution for their clients' meeting and event needs.  In the first full quarter since the Company's investment, revenue growth was 21% and Adjusted EBITDA growth was 29% as compared to the prior year period. First quarter growth was largely supported by third-party business which saw 17% growth in revenue highlighted by one of the best months in the company's history. Since Ashford's investment in November 2017 through the end of the first quarter, revenues increased $5.7 million, or 21%, and Adjusted EBITDA increased $1.6 million, or 60%, over the prior year period. Additionally, J&S executed three new hotel contracts during the first quarter. As of the end of the first quarter, J&S had multi-year contracts in place with 67 hotels and convention centers in addition to regular business representing over 2,500 annual events and productions, 500 venue locations, and 650 clients.

OPENKEY UPDATE

Ashford currently owns a 46% 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.  The company continues to expand the platform with growth from OpenKey China as well as securing an additional asset level contract with yet another hotel brand, Yotel, increasing the company's access to 15 hotel brands and portfolios. OpenKey remains the industry leader in interfaces with major lock manufacturers and has access to thousands of hotels worldwide through its exclusive deal offerings with Preferred Hotels, World Hotels and its integration with InnDependent Boutique Collection, a hotel technology platform used worldwide. The company also continues to be supported by its office in Guadalajara, Mexico which has been instrumental for growth in Mexico, Costa Rica, and Colombia as well as independent resellers currently working in 14 different countries. In the first quarter, revenue growth was 1,176% compared to the prior year period and 71% relative to the fourth quarter of 2017. The company has now achieved five consecutive quarters of revenue growth dating back to the first quarter of 2017 with the first quarter of 2018 at an all-time high of 1,176% growth over the prior year.

FINANCIAL RESULTS

Net loss attributable to the Company for the quarter totaled $5.7 million, or $2.84 per diluted share, compared with a net loss of $2.4 million, or $1.34 per diluted share, in the prior year quarter.  Adjusted net income for the quarter was $4.6 million, or $1.71 per diluted share, compared with $4.4 million, or $1.92 per diluted share, in the prior year quarter.

For the quarter ended March 31, 2018, base advisory fee revenue was $10.7 million, including $8.6 million from Ashford Trust and $2.1 million from Braemar.

Adjusted EBITDA for the quarter was $5.4 million, compared with $5.1 million for prior year quarter, reflecting a growth rate of 6%.

CAPITAL STRUCTURE

At the end of the first quarter, the Company had approximately $6.3 billion of assets under management from its managed companies, corporate cash of $30.8 million, and 2.7 million fully diluted shares.  The Company has a current fully diluted equity market capitalization of approximately $250 million.

QUARTERLY HIGHLIGHTS FOR ADVISED PLATFORMS

ASHFORD TRUST HIGHLIGHTS

  • 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 compared to the previous loan terms.
  • Trust sold the SpringHill Suites Glen Allen in Glen Allen, VA for $10.9 million.
  • Subsequent to quarter end, Trust refinanced a mortgage loan on 22 hotels with an existing outstanding balance totaling approximately $972 million. The new loan totals $985 million and is expected to result in annual interest savings of approximately $11 million compared to the previous loan terms.

Braemar Hotels & Resorts HIGHLIGHTS

  • Ashford Hospitality Prime rebranded to Braemar Hotels & Resorts on April 24, 2018, further enhancing their strategy to focus on the luxury segment.
  • Subsequent to quarter end, Braemar completed the acquisition of the 266-room Ritz-Carlton Sarasota in Sarasota, FL for $171 million. Concurrent with the completion of the acquisition, Braemar financed the hotel with a $100 million non-recourse loan.

"We are pleased with our operating results for the first quarter and the continued execution on our growth strategy," commented Monty J. Bennett, Ashford's Chairman and Chief Executive Officer. "During the quarter, we were pleased to have entered in to an agreement to acquire the high-margin project management division of Remington. With deep industry experience and long-term contracts in place, we believe this transaction represents a compelling opportunity for Ashford to diversify its earnings stream and, moving forward, the potential to expand business to other third-party clients. Additionally, the RED Hospitality investment will give us a foothold in the watersports and travel & hospitality services sector that we believe has enormous potential.  Looking ahead, 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 SIMULCAST

The Company will conduct a conference call on Friday, May 4, 2018, at 12:00 p.m. ET.  The number for this interactive teleconference is (719) 325-4857.  A replay of the conference call will be available through Friday, May 11, 2018, by dialing (719) 457-0820 and entering the confirmation number 1067560.

The Company will also provide an online simulcast and rebroadcast of its first 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, May 4, 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:  the occurrence of any event, change or other circumstances that could give rise to the termination of the transaction to acquire the Project Management business of Remington; the failure to satisfy conditions to completion of the transaction, including receipt of regulatory approvals and stockholder approval; changes in the business or operating prospects of the Project Management business of Remington; 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 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.

In connection with the proposed transaction with Remington, Ashford will file with the Securities and Exchange Commission a definitive proxy statement on Schedule 14A. Additionally, Ashford files annual, quarterly and current reports, proxy and information statements and other information with the Securities and Exchange Commission. INVESTORS AND SECURITY HOLDERS OF ASHFORD ARE URGED TO READ THESE MATERIALS (INCLUDING ANY AMENDMENTS OR SUPPLEMENTS THERETO) AND ANY OTHER RELEVANT DOCUMENTS IN CONNECTION WITH THE TRANSACTION THAT ASHFORD WILL FILE WITH THE SECURITIES AND EXCHANGE COMMISSION WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT ASHFORD AND THE TRANSACTION. The definitive proxy statement and other relevant materials in connection with the transaction (when they become available), and any other documents filed by Ashford with the Securities and Exchange Commission, may be obtained free of charge at the Securities and Exchange Commission's website at www.sec.gov. In addition, investors and security holders may obtain free copies of the documents filed with the Securities and Exchange Commission at the Ashford's website, www.ashfordinc.com, under the "Investors" link, or by requesting them in writing or by telephone from us at 14185 Dallas Parkway, Suite 1100, Dallas, Texas 75254, Attn: Investor Relations or (972) 490-9600.

Ashford and its directors and executive officers may be deemed to be participants in the solicitation of proxies from Ashford's stockholders with respect to the transaction. Information about Ashford's directors and executive officers and their ownership of its common stock is set forth in Amendment No. 1 to the Annual Report on Form 10-K/A, which was filed with the Securities and Exchange Commission on April 30, 2018. Information regarding the identity of the potential participants, and their direct or indirect interests in the transaction, by security holdings or otherwise, will be set forth in the definitive proxy statement and other materials filed with Securities and Exchange Commission in connection with the transaction.

 

ASHFORD INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

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



March 31, 2018


December 31, 2017

ASSETS




Current assets:




Cash and cash equivalents

$

34,910



$

36,480


Restricted cash

15,045



9,076


Accounts receivable, net

7,141



5,127


Due from Ashford Trust OP

11,376



13,346


Due from Braemar OP

96



1,738


Inventories

1,137



1,066


Prepaid expenses and other

2,971



2,913


Total current assets

72,676



69,746


Investments in unconsolidated entities

500



500


Furniture, fixtures and equipment, net

23,259



21,154


Goodwill

13,103



12,947


Intangible assets, net

9,472



9,713


Other assets

587



750


Total assets

$

119,597



$

114,810


LIABILITIES




Current liabilities:




Accounts payable and accrued expenses

$

18,648



$

20,451


Due to affiliates

3,999



4,272


Deferred income

342



459


Deferred compensation plan

320



311


Notes payable, net

1,736



1,751


Other liabilities

13,979



9,076


Total current liabilities

39,024



36,320


Accrued expenses



78


Deferred income

12,852



13,440


Deferred compensation plan

19,420



18,948


Notes payable, net

11,534



9,956


Total liabilities

82,830



78,742


MEZZANINE EQUITY




Redeemable noncontrolling interests

4,662



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 March 31, 2018 and 
     December 31, 2017




Common stock, $0.01 par value, 100,000,000 shares authorized, 2,103,353 and 2,093,556 shares issued 
     and outstanding at March 31, 2018 and December 31, 2017, respectively

21



21


Additional paid-in capital

255,037



249,695


Accumulated deficit

(224,281)



(219,396)


Accumulated other comprehensive income (loss)

(232)



(135)


Total stockholders' equity of the Company

30,545



30,185


Noncontrolling interests in consolidated entities

1,560



772


Total equity

32,105



30,957


Total liabilities and equity

$

119,597



$

114,810


 

 

 

ASHFORD INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in thousands, except per share amounts)



Three Months Ended


March 31,


2018


2017

REVENUE




Advisory services:




Base advisory fee

$

10,711



$

10,827


Incentive advisory fee

452



771


Reimbursable expenses

1,949



2,116


Non-cash stock/unit-based compensation

9,292



(1,283)


Other advisory revenue

128




Audio visual

23,310




Other

2,326



582


Total revenue

48,168



13,013


EXPENSES




Salaries and benefits

13,468



10,043


Non-cash stock/unit-based compensation

13,089



989


Cost of audio visual revenues

16,587




Depreciation and amortization

1,040



468


General and administrative

6,255



3,649


Impairment

1,919




Other

846




Total operating expenses

53,204



15,149


OPERATING INCOME (LOSS)

(5,036)



(2,136)


Interest expense

(143)




Amortization of loan costs

(23)




Interest income

112



33


Dividend income



93


Unrealized gain (loss) on investments



125


Realized gain (loss) on investments



(200)


Other income (expense)

(39)



(8)


INCOME (LOSS) BEFORE INCOME TAXES

(5,129)



(2,093)


Income tax (expense) benefit

(706)



(630)


NET INCOME (LOSS)

(5,835)



(2,723)


(Income) loss from consolidated entities attributable to noncontrolling interests

173



(25)


Net (income) loss attributable to redeemable noncontrolling interests

(61)



363


NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

$

(5,723)



$

(2,385)






INCOME (LOSS) PER SHARE - BASIC AND DILUTED




Basic:




  Net income (loss) attributable to common stockholders

$

(2.73)



$

(1.18)


  Weighted average common shares outstanding - basic

2,094



2,015


Diluted:




  Net income (loss) attributable to common stockholders

$

(2.84)



$

(1.34)


  Weighted average common shares outstanding - diluted

2,115



2,046


 

 

 

ASHFORD INC. AND SUBSIDIARIES

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

(unaudited, in thousands)



Three Months Ended


March 31,


2018


2017

Net income (loss)

$

(5,835)



$

(2,723)


(Income) loss from consolidated entities attributable to noncontrolling interests

173



(25)


Net (income) loss attributable to redeemable noncontrolling interests

(61)



363


Net income (loss) attributable to the company

(5,723)



(2,385)


Interest expense

121




Amortization of loan costs

16




Depreciation and amortization

1,503



465


Income tax expense (benefit)

632



630


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

(12)



(4)


EBITDA

(3,463)



(1,294)


Equity-based compensation

3,793



2,268


Market change in deferred compensation plan

561



3,340


Change in contingent consideration fair value

213




Transaction costs

1,156



661


Software implementation costs

27



59


Reimbursed software costs

(237)



(55)


Impairment

1,919




Realized and unrealized (gain) loss on derivatives



25


Severance costs

1,301



49


Amortization of hotel signing fees and lock subsidies

139




Foreign currency transactions (gain) loss

(36)




Adjusted EBITDA

$

5,373



$

5,053



(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


March 31,


2018


2017

Net income (loss)

$

(5,835)



$

(2,723)


(Income) loss from consolidated entities attributable to noncontrolling interests

173



(25)


Net (income) loss attributable to redeemable noncontrolling interests

(61)



363


Net income (loss) attributable to the company

(5,723)



(2,385)


Depreciation and amortization

1,503



465


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

(12)



(4)


Equity-based compensation

3,793



2,268


Market change in deferred compensation plan

561



3,340


Change in contingent consideration fair value

213




Transaction costs

1,156



661


Software implementation costs

27



59


Reimbursed software costs

(237)



(55)


Impairment

1,919




Realized and unrealized (gain) loss on derivatives



25


Severance costs

1,301



49


Amortization of hotel signing fees and lock subsidies

139




Foreign currency transactions (gain) loss

(36)




Adjusted net income

$

4,604



$

4,423


Adjusted net income per diluted share available to common stockholders

$

1.71



$

1.92


Weighted average diluted shares

2,688



2,309






Components of weighted average diluted shares




Common shares

2,097



2,019


Deferred compensation plan

207



210


Stock options

331



49


OpenKey put option

17



31


J&S put option

27




Restricted shares

9




Weighted average diluted shares

2,688



2,309



(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.

 

 

 

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 March 31, 2018


Three Months Ended March 31, 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

$

8,604



$



$



$

8,604



$

8,824



$



$



$

8,824


Incentive advisory fee - Trust

452







452



452







452


Reimbursable expenses - Trust

1,529







1,529



1,567







1,567


Non-cash stock/unit-based compensation - Trust

6,745







6,745



402







402


Base advisory fee - Braemar

2,107







2,107



2,003







2,003


Incentive advisory fee - Braemar









319







319


Reimbursable expenses - Braemar

420







420



549







549


Non-cash stock/unit-based compensation - Braemar

2,547







2,547



(1,685)







(1,685)


Other advisory revenue - Braemar

128







128










Audio visual



23,310





23,310










Other

1,121



1,205





2,326



557



25





582


  Total revenue

23,653



24,515





48,168



12,988



25





13,013


EXPENSES
















Salaries and benefits



2,149



10,426



12,575





420



5,961



6,381


Market change in deferred compensation plan





561



561







3,340



3,340


REIT non-cash stock/unit-based compensation expense

9,292







9,292



(1,283)







(1,283)


AINC non-cash stock/unit-based compensation expense



8



3,789



3,797





4



2,268



2,272


Reimbursable expenses

1,949







1,949



2,116







2,116


Cost of audio visual revenues



16,587





16,587










General and administrative



2,494



2,144



4,638





401



1,454



1,855


Depreciation and amortization

390



492



158



1,040



259



5



204



468


Impairment

1,919







1,919










Other



634



212



846










  Total operating expenses

13,550



22,364



17,290



53,204



1,092



830



13,227



15,149


OPERATING INCOME (LOSS)

10,103



2,151



(17,290)



(5,036)



11,896



(805)



(13,227)



(2,136)


Other

19



(224)



112



(93)





(8)



51



43


INCOME (LOSS) BEFORE INCOME TAXES

10,122



1,927



(17,178)



(5,129)



11,896



(813)



(13,176)



(2,093)


Income tax (expense) benefit

(2,263)



(734)



2,291



(706)



(4,298)





3,668



(630)


NET INCOME (LOSS)

7,859



1,193



(14,887)



(5,835)



7,598



(813)



(9,508)



(2,723)


(Income) loss from consolidated entities attributable to noncontrolling interests



173





173





121



(146)



(25)


Net (income) loss attributable to redeemable noncontrolling interests



(73)



12



(61)





359



4



363


NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

$

7,859



$

1,293



$

(14,875)



$

(5,723)



$

7,598



$

(333)



$

(9,650)



$

(2,385)


Interest expense



121





121










Amortization of loan costs



16





16










Depreciation and amortization

390



955



158



1,503



259



2



204



465


Income tax expense (benefit)

2,263



660



(2,291)



632



4,298





(3,668)



630


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





(12)



(12)







(4)



(4)


EBITDA

10,512



3,045



(17,020)



(3,463)



12,155



(331)



(13,118)



(1,294)


Equity-based compensation



4



3,789



3,793







2,268



2,268


Market change in deferred compensation plan





561



561







3,340



3,340


Change in contingent consideration fair value





213



213










Transaction costs



70



1,086



1,156







661



661


Software implementation costs

27







27



57





2



59


Reimbursed software costs, net

(237)







(237)



(55)







(55)


Impairment

1,863





56



1,919










Realized and unrealized (gain) loss on derivatives













25



25


Severance costs





1,301



1,301







49



49


Amortization of hotel signing fees and lock subsidies



139





139










Foreign currency transactions (gain) loss



(36)





(36)










Adjusted EBITDA

12,165



3,222



(10,014)



5,373



12,157



(331)



(6,773)



5,053


Interest expense



(121)





(121)










Amortization of loan costs



(16)





(16)










Income tax (expense) benefit

(2,263)



(660)



2,291



(632)



(4,298)





3,668



(630)


Adjusted net income (loss)

$

9,902



$

2,425



$

(7,723)



$

4,604



$

7,859



$

(331)



$

(3,105)



$

4,423


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

$

3.68



$

0.90



$

(2.87)



$

1.71



$

3.40



$

(0.14)



$

(1.34)



$

1.92


Weighted average diluted shares

2,688



2,688



2,688



2,688



2,309



2,309



2,309



2,309



(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 March 31, 2018


Three Months Ended March 31, 2017


J&S


OpenKey


Other (1)


Hospitality
Products &
Services


J&S


OpenKey


Other (1)


Hospitality
Products &
Services

REVENUE
















Audio visual

$

23,310



$



$



$

23,310



$



$



$



$


Other



319



886



1,205





25





25


  Total revenue

23,310



319



886



24,515





25





25


EXPENSES
















Salaries and benefits

1,315



527



307



2,149





420





420


Equity based compensation



8





8





4





4


Cost of revenues for audio visual

16,587







16,587










General and administrative

1,901



341



252



2,494





401





401


Depreciation and amortization

454



6



32



492





5





5


Other



295



339



634










  Total operating expenses

20,257



1,177



930



22,364





830





830


OPERATING INCOME (LOSS)

3,053



(858)



(44)



2,151





(805)





(805)


Other

(209)



(7)



(8)



(224)





(8)





(8)


INCOME (LOSS) BEFORE INCOME TAXES

2,844



(865)



(52)



1,927





(813)





(813)


Income tax (expense) benefit

(746)





12



(734)










NET INCOME (LOSS)

2,098



(865)



(40)



1,193





(813)





(813)


(Income) loss from consolidated entities attributable to noncontrolling interests

(11)



156



28



173





121





121


Net (income) loss attributable to redeemable noncontrolling interests

(355)



282





(73)





359





359


NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

1,732



(427)



(12)



1,293





(333)





(333)


Interest expense

118





3



121










Amortization of loan costs

10



3



3



16










Depreciation and amortization

924



3



28



955





2





2


Income tax expense (benefit)

672





(12)



660










EBITDA

3,456



(421)



10



3,045





(331)





(331)


Equity-based compensation



4





4










Transaction costs

64





6



70










Amortization of hotel signing fees and lock subsidies

128



11





139










Foreign currency transactions (gain) loss

(36)







(36)










Adjusted EBITDA

3,612



(406)



16



3,222





(331)





(331)


Interest expense

(118)





(3)



(121)










Amortization of loan costs

(10)



(3)



(3)



(16)










Income tax (expense) benefit

(672)





12



(660)










Adjusted net income (loss)

$

2,812



$

(409)



$

22



$

2,425



$



$

(331)



$



$

(331)


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

$

1.05



$

(0.15)



$

0.01



$

0.90



$



$

(0.14)



$



$

(0.14)


Weighted average diluted shares

2,688



2,688



2,688



2,688



2,309



2,309



2,309



2,309



________

(1)     Represents Pure Rooms and RED Hospitality & Leisure LLC.

 

 

Cision View original content:http://www.prnewswire.com/news-releases/ashford-reports-first-quarter-results-300642461.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