Attached files

file filename
8-K - CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES - Braemar Hotels & Resorts Inc.a14-18583_18k.htm

Exhibit 99.1

 

NEWS RELEASE

 

Contact:

 

Deric Eubanks

 

Elise Chittick

 

Scott Eckstein

 

 

Chief Financial Officer

 

Investor Relations

 

Financial Relations Board

 

 

(972) 490-9600

 

(972) 778-9487

 

(212) 827-3766

 

ASHFORD PRIME REPORTS SECOND QUARTER 2014 RESULTS

 

RevPAR Increase of 4.6% for All Hotels

Adjusted EBITDA Increase of 35% over the Prior Year

 

DALLAS, August 7, 2014 — Ashford Hospitality Prime, Inc. (NYSE: AHP) (“Ashford Prime” or the “Company”) today reported the following results and performance measures for the second quarter ended June 30, 2014.  On November 19, 2013, the Company completed its spin-off from Ashford Hospitality Trust, Inc. (NYSE: AHT) (“Ashford Trust”), but the Company has presented its prior year financial statements in accordance with GAAP, which requires that historical carve-out financial statements be presented.  Accordingly, the Company’s results for the prior year period may not be representative of results in future periods.  In particular, the general & administrative expenses that are shown in the prior year historical carve-out financial statements do not reflect the expected general & administrative costs of the Company, but rather reflect an allocation of the actual general & administrative costs of Ashford Trust.  The Company has general & administrative costs that it incurs as well as reimbursable costs that Ashford Trust incurs on its behalf.  The Company also pays a base management fee to Ashford Trust equal to 0.70% times its total enterprise value.  The performance measurements for Occupancy, Average Daily Rate (ADR), Revenue Per Available Room (RevPAR), and Hotel Operating Profit (or Hotel EBITDA) are pro forma.  Unless otherwise stated, all reported results compare the second quarter ended June 30, 2014, with the second quarter ended June 30, 2013 (see discussion below).  The reconciliation of non-GAAP financial measures is included in the financial tables accompanying this press release.

 

FINANCIAL AND OPERATING HIGHLIGHTS

 

·                  RevPAR for all Ashford Prime hotels increased 4.6% during the second quarter

·                  Hotel EBITDA flow-through continued to be impacted by higher property taxes and incentive management fees; certain incentive management fees kicked in during the third quarter of the prior year so Hotel EBITDA flow-through should improve in future quarters

·                  Net income attributable to common shareholders for the Company was $3.5 million, or $0.14 per diluted share, compared with net income attributable to common shareholders of $3.8 million, or $0.24  per diluted share, in the prior-year quarter

·                  Adjusted funds from operations (AFFO) for the Company was $0.45 per diluted share for the quarter compared to $0.44 from the prior-year quarter

·                  At the end of the second quarter 2014, the Company had total net working capital of $193 million

·                  David Kimichik, the Company’s former Chief Financial Officer and Treasurer, retired on June 13, 2014, following a career spanning over 32 years with Ashford Trust and its predecessor; Deric Eubanks, formerly the Company’s Senior Vice President of Finance, succeeded him as Chief Financial Officer and Treasurer reporting to Ashford Prime Chairman and Chief Executive Officer, Monty J. Bennett

 

CAPITAL EXPENDITURES

 

·                  Capex invested in the quarter for the Ashford Prime Portfolio was $3.3 million

 

-MORE-

 



 

CAPITAL STRUCTURE

 

At June 30, 2014, the Company had total assets of $1.3 billion in continuing operations.  As of June 30, 2014, the Company had $767 million of mortgage debt in continuing operations of which $49.2 million related to our joint venture partner’s share of debt on the Capital Hilton and Hilton La Jolla Torrey Pines.  Ashford Prime’s total combined debt had a blended average interest rate of 4.99%.

 

PORTFOLIO REVPAR

 

As of June 30, 2014, the Ashford Prime Portfolio consisted of direct hotel investments with ten properties classified in continuing operations.  During the second quarter of 2014, all ten of the Ashford Prime Portfolio hotels included in continuing operations were not under renovation.

 

·                  Pro forma RevPAR increased 4.6% to $184.70 for all hotels in the Ashford Prime Portfolio on a 2.9% increase in ADR and a 1.7% increase in occupancy

 

HOTEL EBITDA MARGINS AND QUARTERLY SEASONALITY TRENDS

 

The Company believes year-over-year Hotel EBITDA and Hotel EBITDA Margin comparisons are more meaningful to gauge the performance of the Company’s hotels than sequential quarter-over-quarter comparisons.  Given the substantial seasonality in the Company’s portfolio, to help investors better understand this seasonality, the Company provides quarterly detail on its Hotel EBITDA and Hotel EBITDA Margin for the current and certain prior-year periods based upon the number of hotels in the Ashford Prime Portfolio as of the end of the current period.  As the Company’s portfolio mix changes from time to time so will the seasonality for Pro forma Hotel EBITDA and Pro forma Hotel EBITDA margin.  The details of the quarterly calculations for the previous four quarters for the 10 Ashford Prime Portfolio hotels included in continuing operations are provided in the table attached to this release.

 

RETIREMENT AND NAMING OF NEW CHIEF FINANCIAL OFFICER

 

On June 13, 2014, David Kimichik, the Company’s former Chief Financial Officer and Treasurer, retired following a career spanning over 32 years with Ashford Trust and its predecessor.  Deric Eubanks, formerly the Company’s Senior Vice President of Finance, succeeded him as Chief Financial Officer and Treasurer reporting to Ashford Prime Chairman and Chief Executive Officer, Monty J. Bennett.

 

Prior to his role as Senior Vice President of Finance, Mr. Eubanks was Vice President of Investments and was responsible for sourcing and underwriting hotel investments including direct equity investments, joint venture equity, preferred equity, mezzanine loans, first mortgages, B-notes, construction loans, and other debt securities.  Before joining Ashford Trust, Mr. Eubanks was a Manager of Financial Analysis for ClubCorp, where he assisted in underwriting and analyzing investment opportunities in the golf and resort industries.  Mr. Eubanks earned a BBA from Southern Methodist University and is a CFA charterholder.

 

COMMON STOCK DIVIDEND

 

On June 13, 2014, the Company announced that its Board of Directors had declared a quarterly cash dividend of $0.05 per diluted share for the Company’s common stock for the second quarter ending June 30, 2014, payable on July 15, 2014, to shareholders of record as of June 30, 2014.

 

“Our second quarter RevPAR results were negatively impacted by the weak market conditions we experienced in Washington, D.C., Philadelphia, and Chicago.  However, our hotels in those markets were still able to outperform their competitive sets during the quarter.  That’s a testament to the high quality of the Ashford Prime portfolio.  Our west coast assets continue to outperform the industry averages, and we are very excited about the long-term prospects for this portfolio of high quality, high RevPAR hotels,” commented Monty J. Bennett, Ashford Prime’s Chairman and Chief Executive Officer.  “We will continue to seek to grow the

 

2



 

Ashford Prime portfolio in a manner that is accretive to long-term shareholder returns.”

 

INVESTOR CONFERENCE CALL AND SIMULCAST

 

Ashford Hospitality Prime, Inc. will conduct a conference call on Friday, August 8, 2014, at 11:00 a.m. ET.  The number to call for this interactive teleconference is (913) 981-5551.  A replay of the conference call will be available through Friday, August 15, 2014, by dialing (719) 457-0820 and entering the confirmation number, 7335033.

 

The Company will also provide an online simulcast and rebroadcast of its second quarter 2014 earnings release conference call.  The live broadcast of Ashford Hospitality Prime’s quarterly conference call will be available online at the Company’s web site, www.ahpreit.com on Friday, August 8, 2014, beginning at 11:00 a.m. ET.  The online replay will follow shortly after the call and continue for approximately one year.

 

Substantially all of our non-current assets consist of real estate investments secured by real estate.  Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time.  Since real estate values instead have historically risen or fallen with market conditions, most industry investors consider supplemental measures of performance, which are not measures of operating performance under GAAP, to assist in evaluating a real estate company’s operations. These supplemental measures include FFO, AFFO, EBITDA, and Hotel Operating Profit.  FFO is computed in accordance with our interpretation of standards established by NAREIT, which may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current NAREIT definition or that interpret the NAREIT definition differently than us.  Neither FFO, AFFO, EBITDA, nor Hotel Operating Profit 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, including our ability to make cash distributions.  However, management believes FFO, AFFO, EBITDA, and Hotel Operating Profit to be meaningful measures of a REIT’s performance and should be considered along with, but not as an alternative to, net income and cash flow as a measure of our operating performance.

 

*  *  *  *  *

 

Ashford Hospitality Prime is a conservatively capitalized real estate investment trust (REIT) focused on investing in high RevPAR full-service and urban select-service hotels and resorts located predominantly in domestic and international gateway markets.

 

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.”

 

Certain statements and assumptions in this press release contain or are based upon “forward-looking” information and are being made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  These forward-looking statements are subject to risks and uncertainties.  When we use the words “will likely result,” “may,” “anticipate,” “estimate,” “should,” “expect,” “believe,” “intend,” or similar expressions, we intend to identify forward-looking statements.  Such statements are subject to numerous assumptions and uncertainties, many of which are outside Ashford Prime’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; and the degree and nature of our competition.  These and other risk factors are more fully discussed in Ashford Prime’s filings with the Securities and Exchange Commission.  EBITDA is defined as net income before interest, taxes, depreciation and amortization.  EBITDA yield is defined

 

3



 

as trailing twelve month EBITDA divided by the purchase price.  A capitalization rate is determined by dividing the property’s annual net operating income by the purchase price.  Net operating income is the property’s funds from operations minus a capital expense reserve of either 4% or 5% of gross revenues.  Hotel EBITDA flow-through is the change in Hotel EBITDA divided by the change in total revenues.  Hotel EBITDA Margin is Hotel EBITDA divided by total revenues.  Funds from operations (“FFO”), as defined by the White Paper on FFO approved by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”) in April 2002, represents net income (loss) computed in accordance with generally accepted accounting principles (“GAAP”), excluding gains (or losses) from sales of properties and extraordinary items as defined by GAAP, plus depreciation and amortization of real estate assets, and net of adjustments for the portion of these items related to unconsolidated entities and joint ventures.

 

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.

 

4



 

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except share amounts)

 

 

 

June 30,

 

December 31,

 

 

 

2014

 

2013

 

 

 

(unaudited)

 

ASSETS

 

 

 

 

 

Cash and cash equivalents

 

$

178,232

 

$

143,776

 

Investments in hotel properties, net

 

1,004,808

 

765,326

 

Restricted cash

 

26,600

 

5,951

 

Accounts receivable, net of allowance of $47 and $34, respectively

 

15,265

 

7,029

 

Inventories

 

647

 

318

 

Note receivable

 

8,098

 

8,098

 

Deferred costs, net

 

4,607

 

4,064

 

Prepaid expenses

 

4,292

 

2,233

 

Derivative assets

 

47

 

 

Other assets

 

2,255

 

4,501

 

Intangible asset, net

 

2,587

 

2,631

 

Due from related party, net

 

590

 

12

 

Due from third-party hotel managers

 

4,796

 

18,480

 

Total assets

 

$

1,252,824

 

$

962,419

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

Liabilities:

 

 

 

 

 

Indebtedness

 

$

767,124

 

$

621,882

 

Capital lease payable

 

13

 

 

Accounts payable and accrued expenses

 

28,165

 

17,279

 

Dividends payable

 

1,477

 

1,245

 

Unfavorable management contract liabilities

 

395

 

474

 

Intangible liability, net

 

3,767

 

3,795

 

Due to Ashford Trust, net

 

4,616

 

13,042

 

Due to third-party hotel managers

 

1,086

 

649

 

Other liabilities

 

1,062

 

926

 

Total liabilities

 

807,705

 

659,292

 

 

 

 

 

 

 

Redeemable noncontrolling interests in operating partnership

 

151,716

 

159,726

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Common stock, $0.01 par value, 200,000,000 shares authorized, 25,393,433 and 16,129,112 shares issued and 25,392,941 and 16,129,112 shares outstanding at June 30, 2014 and December 31, 2013, respectively

 

254

 

161

 

Additional paid-in capital

 

391,083

 

246,928

 

Accumulated deficit

 

(94,714

)

(101,062

)

Treasury stock, at cost (492 shares at June 30, 2014)

 

(7

)

 

Total stockholders’ equity of the Company

 

296,616

 

146,027

 

Noncontrolling interest in consolidated entity

 

(3,213

)

(2,626

)

Total equity

 

293,403

 

143,401

 

Total liabilities and equity

 

$

1,252,824

 

$

962,419

 

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

CONSOLIDATED AND COMBINED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

(unaudited)

 

(Unaudited)

 

REVENUE

 

 

 

 

 

 

 

 

 

Rooms

 

$

62,260

 

$

47,050

 

$

106,231

 

$

85,668

 

Food and beverage

 

18,421

 

13,691

 

33,602

 

26,785

 

Other

 

3,243

 

2,601

 

5,879

 

4,975

 

 

 

 

 

 

 

 

 

 

 

Total hotel revenue

 

83,924

 

63,342

 

145,712

 

117,428

 

Other

 

43

 

 

61

 

 

Total Revenue

 

83,967

 

63,342

 

145,773

 

117,428

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

Hotel operating expenses

 

 

 

 

 

 

 

 

 

Rooms

 

13,571

 

10,347

 

24,525

 

19,853

 

Food and beverage

 

11,575

 

8,541

 

21,259

 

17,278

 

Other expenses

 

20,375

 

15,347

 

36,999

 

29,602

 

Management fees

 

3,393

 

2,717

 

5,911

 

4,972

 

Total hotel operating expenses

 

48,914

 

36,952

 

88,694

 

71,705

 

 

 

 

 

 

 

 

 

 

 

Property taxes, insurance and other

 

4,384

 

2,778

 

8,051

 

5,705

 

Depreciation and amortization

 

10,706

 

7,647

 

19,479

 

15,097

 

Advisory services fee:

 

 

 

 

 

 

 

 

 

Base advisory fee

 

2,238

 

 

4,209

 

 

Advisory services fee - Other services

 

597

 

 

820

 

 

Non-cash stock/unit-based compensation

 

1,110

 

 

1,110

 

 

 

 

 

 

 

 

 

 

 

 

Transaction costs

 

233

 

 

1,826

 

 

Corporate, general and administrative:

 

 

 

 

 

 

 

 

 

Non-cash stock/unit-based compensation

 

246

 

1,106

 

246

 

3,263

 

Other general and administrative

 

725

 

1,560

 

1,749

 

3,182

 

Total operating expenses

 

69,153

 

50,043

 

126,184

 

98,952

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

14,814

 

13,299

 

19,589

 

18,476

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

6

 

4

 

10

 

14

 

Interest expense

 

(9,556

)

(8,151

)

(18,174

)

(15,795

)

Amortization of loan costs

 

(477

)

(148

)

(848

)

(396

)

Write-off of loan costs and exit fees

 

 

 

 

(1,971

)

Unrealized gain (loss) on derivatives

 

(51

)

9

 

(66

)

(22

)

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES

 

4,736

 

5,013

 

511

 

306

 

Income tax expense

 

(211

)

(684

)

(437

)

(1,303

)

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

4,525

 

4,329

 

74

 

(997

)

(Income) loss from consolidated entities attributable to noncontrolling interests

 

182

 

(500

)

587

 

204

 

Net income attributable to redeemable noncontrolling interests in operating partnership

 

(1,210

)

 

(42

)

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

 

3,497

 

3,829

 

619

 

(793

)

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) PER SHARE — BASIC AND DILUTED

 

 

 

 

 

 

 

 

 

Basic:

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common shareholders

 

$

0.14

 

$

0.24

 

$

0.03

 

$

(0.05

)

Weighted average common shares outstanding — basic

 

25,291

 

16,045

 

23,808

 

16,045

 

 

 

 

 

 

 

 

 

 

 

Diluted:

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common shareholders

 

$

0.14

 

$

0.15

 

$

0.02

 

$

(0.05

)

Weighted average common shares outstanding — diluted

 

34,396

 

24,905

 

32,749

 

16,045

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share:

 

$

0.05

 

$

 

$

0.10

 

$

 

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO EBITDA

(in thousands)

(unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

4,525

 

$

4,329

 

$

74

 

$

(997

)

(Income) loss from consolidated entities attributable to noncontrolling interests

 

182

 

(500

)

587

 

204

 

Net income attributable to redeemable noncontrolling interests in operating partnership

 

(1,210

)

 

(42

)

 

Net income (loss) attributable to the Company

 

3,497

 

3,829

 

619

 

(793

)

 

 

 

 

 

 

 

 

 

 

Interest income

 

(6

)

(3

)

(10

)

(13

)

Interest expense and amortization of loan costs

 

9,561

 

7,821

 

18,080

 

15,324

 

Depreciation and amortization

 

9,897

 

6,849

 

17,870

 

13,519

 

Income tax expense

 

211

 

684

 

437

 

1,303

 

Net income attributable to redeemable noncontrolling interests in operating partnership

 

1,210

 

 

42

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

24,370

 

19,180

 

37,038

 

29,340

 

 

 

 

 

 

 

 

 

 

 

Amortization of unfavorable management contract liabilities

 

(39

)

(39

)

(79

)

(79

)

Write-off of loan costs and exit fees

 

 

 

 

1,971

 

Transaction costs

 

233

 

173

 

1,826

 

173

 

Unrealized (gain) loss on derivatives

 

51

 

(9

)

66

 

22

 

Compensation adjustment related to modified employment terms

 

573

 

 

573

 

 

Non-cash, non-employee stock/unit-based compensation

 

783

 

 

783

 

 

Adjusted EBITDA

 

$

25,971

 

$

19,305

 

$

40,207

 

$

31,427

 

 

RECONCILIATION OF NET INCOME (LOSS) TO FUNDS FROM OPERATIONS (“FFO”)

(in thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

4,525

 

$

4,329

 

$

74

 

$

(997

)

(Income) loss from consolidated entities attributable to noncontrolling interests

 

182

 

(500

)

587

 

204

 

Net income attributable to redeemable noncontrolling interests in operating partnership

 

(1,210

)

 

(42

)

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common shareholders

 

3,497

 

3,829

 

619

 

(793

)

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization on real estate

 

9,897

 

6,849

 

17,870

 

13,519

 

Net income attributable to redeemable noncontrolling interests in operating partnership

 

1,210

 

 

42

 

 

 

 

 

 

 

 

 

 

 

 

FFO available to common shareholders

 

14,604

 

10,678

 

18,531

 

12,726

 

 

 

 

 

 

 

 

 

 

 

Unrealized (gain) loss on derivatives

 

51

 

(9

)

66

 

22

 

Transaction costs

 

233

 

173

 

1,826

 

173

 

Compensation adjustment related to modified employment terms

 

573

 

 

573

 

 

Write-off of loan costs and exit fees

 

 

 

 

1,971

 

 

 

 

 

 

 

 

 

 

 

Adjusted FFO available to common shareholders

 

$

15,461

 

$

10,842

 

$

20,996

 

$

14,892

 

 

 

 

 

 

 

 

 

 

 

Adjusted FFO per diluted share available to common shareholders

 

$

0.45

 

$

0.44

 

$

0.64

 

$

0.60

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares

 

34,465

 

24,905

 

32,813

 

24,905

 

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

SUMMARY OF INDEBTEDNESS

June 30, 2014

(dollars in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Proforma

 

Proforma

 

 

 

 

 

 

 

Fixed-Rate

 

Floating-Rate

 

Total

 

TTM Hotel

 

TTM EBITDA

 

Indebtedness

 

Maturity

 

Interest Rate

 

Debt

 

Debt

 

Debt

 

EBITDA

 

Debt Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

JPM Pier House - 1 hotel

 

September 2015

 

LIBOR + 4.90%

 

$

 

$

69,000

(2)

$

69,000

 

$

8,213

 

11.9

%

GACC Sofitel - 1 hotel

 

March 2016

 

LIBOR + 2.30%

 

 

80,000

(3)

80,000

 

9,683

 

12.1

%

Senior credit facility - Various

 

November 2016

 

LIBOR + 2.25% to 3.75%

 

 

(1)

 

N/A

 

N/A

 

Wachovia Philly CY - 1 hotel

 

April 2017

 

5.91%

 

34,086

 

 

34,086

 

9,905

 

29.1

%

Wachovia 3 - 2 hotels

 

April 2017

 

5.95%

 

124,932

 

 

124,932

 

17,971

 

14.4

%

Wachovia 7 - 3 hotels

 

April 2017

 

5.95%

 

254,224

 

 

254,224

 

26,588

 

10.5

%

Aareal - 2 hotels

 

February 2018

 

LIBOR + 3.50%

 

 

196,784

 

196,784

 

24,786

 

12.6

%

TIF Philly CY - 1 hotel

 

June 2018

 

12.85%

 

8,098

 

 

8,098

 

N/A

 

N/A

 

Total

 

 

 

 

 

$

421,340

 

$

345,784

 

$

767,124

 

$

97,146

 

12.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage

 

 

 

 

 

54.9

%

45.1

%

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average interest rate

 

 

 

 

 

6.08

%

3.66

%

4.99

%

 

 

 

 

 


All indebtedness is non-recourse.

 

(1) This credit facility has two one-year extension options subject to advance notice, certain conditions and a 0.25% extension fee beginning November 2016.

(2) This mortgage loan has three one-year extension options beginning September 2015, subject to satisfaction of certain conditions.

(3) This mortgage loan has three one-year extension options beginning March 2016, subject to satisfaction of certain conditions.

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

INDEBTEDNESS BY MATURITY

June 30, 2014

(in thousands)

(unaudited)

 

 

 

2014

 

2015

 

2016

 

2017

 

2018

 

Thereafter

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior credit facility - Various

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Wachovia Philly CY - 1 hotel

 

 

 

 

32,532

 

 

 

32,532

 

Wachovia 3 - 2 hotels

 

 

 

 

119,245

 

 

 

119,245

 

Wachovia 7 - 3 hotels

 

 

 

 

242,201

 

 

 

242,201

 

Aareal - 2 hotels

 

 

 

 

 

186,259

 

 

186,259

 

TIF Philly CY - 1 hotel

 

 

 

 

 

8,098

 

 

8,098

 

JPM Pier House - 1 hotel

 

 

 

 

 

69,000

 

 

69,000

 

GACC Sofitel - 1 hotel

 

 

 

 

 

 

80,000

 

80,000

 

Principal due in future periods

 

$

 

$

 

$

 

$

393,978

 

$

263,357

 

$

80,000

 

$

737,335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Scheduled amortization payments remaining

 

4,018

 

8,478

 

8,933

 

7,830

 

530

 

 

29,789

 

Total indebtedness

 

$

4,018

 

$

8,478

 

$

8,933

 

$

401,808

 

$

263,887

 

$

80,000

 

$

767,124

 

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

KEY PERFORMANCE INDICATORS - PRO FORMA

(dollars in thousands)

(Unaudited)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

% Variance

 

2014

 

2013

 

% Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL HOTELS INCLUDED IN ASHFORD PRIME PORTFOLIO:

 

 

 

 

 

 

 

 

 

 

 

 

 

Room revenues (in thousands)

 

$

62,260

 

$

59,507

 

4.63

%

$

111,481

 

$

107,102

 

4.09

%

RevPAR

 

$

184.70

 

$

176.59

 

4.59

%

$

166.30

 

$

158.23

 

5.10

%

Occupancy

 

85.29

%

83.89

%

1.67

%

79.80

%

78.65

%

1.46

%

ADR

 

$

216.55

 

$

210.50

 

2.87

%

$

208.40

 

$

201.18

 

3.59

%

 


NOTES:

(1)         The above pro forma table assumes the ten hotel properties owned and included in the Company’s operations at June 30, 2014 were owned as of the beginning of each of the periods presented.

 

(2)         On January 1, 2013, Marriott converted from a fiscal year with 12 weeks of operations in each of the first three quarters of the year and 16 weeks in the fourth quarter of the year, to calendar quarters.   The above pro forma table reflects an extra 3 days in Marriott-managed properties for the six months ended June 30, 2013.

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

PRO FORMA HOTEL OPERATING PROFIT MARGIN

(Unaudited)

 

THE FOLLOWING PRO FORMA EBITDA MARGIN TABLE REFLECTS THE TEN HOTELS INCLUDED IN THE COMPANY’S OPERATIONS AS IF THESE HOTELS WERE OWNED AT THE BEGINNING OF THE FIRST COMPARATIVE REPORTING PERIOD.

 

 

 

10 Prime

 

 

 

Properties

 

HOTEL OPERATING PROFIT (HOTEL EBITDA) MARGIN:

 

 

 

 

 

 

 

2nd Quarter 2014

 

36.56

%

2nd Quarter 2013

 

37.47

%

Variance

 

-0.91

%

 

 

 

 

HOTEL OPERATING PROFIT (HOTEL EBITDA) MARGIN VARIANCE BREAKDOWN:

 

 

 

 

 

 

 

Rooms

 

-0.11

%

Food & Beverage and Other Departmental

 

0.76

%

Administrative & General

 

-0.02

%

Sales & Marketing

 

-0.22

%

Hospitality

 

0.00

%

Repair & Maintenance

 

-0.02

%

Energy

 

0.05

%

Franchise Fee

 

0.00

%

Management Fee

 

0.03

%

Incentive Management Fee

 

-0.56

%

Insurance

 

0.03

%

Property Taxes

 

-0.84

%

Other Taxes

 

0.05

%

Leases/Other

 

-0.06

%

Total

 

-0.91

%

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

Selected Pro Forma Financial and Operating Information by Property

(in thousands, except operating information)

(Unaudited)

 

The following tables present selected financial and operating information by property for the ten properties included in Ashford Hospitality Prime, Inc.

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

% Variance

 

2014

 

2013

 

% Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL HILTON WASHINGTON DC

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Room Revenue

 

$

11,092

 

$

11,041

 

0.46

%

$

19,135

 

$

19,868

 

-3.69

%

Total Revenue

 

$

15,002

 

$

15,346

 

-2.24

%

$

26,646

 

$

27,945

 

-4.65

%

EBITDA

 

$

5,647

 

$

6,079

 

-7.11

%

$

8,365

 

$

9,789

 

-14.55

%

EBITDA Margin

 

37.64

%

39.61

%

-1.97

%

31.39

%

35.03

%

-3.64

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

223.97

 

$

223.03

 

0.42

%

$

194.30

 

$

201.78

 

-3.71

%

Occupancy

 

94.91

%

93.25

%

1.78

%

84.09

%

84.92

%

-0.98

%

ADR

 

$

236.00

 

$

239.17

 

-1.33

%

$

231.07

 

$

237.60

 

-2.75

%

LA JOLLA HILTON TORREY PINES

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Room Revenue

 

$

5,241

 

$

4,462

 

17.46

%

$

10,520

 

$

8,529

 

23.34

%

Total Revenue

 

$

8,748

 

$

7,747

 

12.92

%

$

17,922

 

$

14,763

 

21.40

%

EBITDA

 

$

2,621

 

$

2,145

 

22.19

%

$

5,478

 

$

3,862

 

41.84

%

EBITDA Margin

 

29.96

%

27.69

%

2.27

%

30.57

%

26.16

%

4.41

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

146.18

 

$

124.45

 

17.46

%

$

147.52

 

$

119.60

 

23.34

%

Occupancy

 

81.28

%

75.38

%

7.84

%

81.12

%

70.52

%

15.03

%

ADR

 

$

179.85

 

$

165.10

 

8.93

%

$

181.85

 

$

169.59

 

7.23

%

CHICAGO SOFITEL WATER TOWER

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Room Revenue

 

$

8,073

 

$

8,590

 

-6.02

%

$

11,776

 

$

12,863

 

-8.45

%

Total Revenue

 

$

11,763

 

$

12,642

 

-6.95

%

$

17,671

 

$

19,434

 

-9.07

%

EBITDA

 

$

4,013

 

$

4,440

 

-9.62

%

$

3,942

 

$

4,768

 

-17.32

%

EBITDA Margin

 

34.12

%

35.12

%

-1.01

%

22.31

%

24.53

%

-2.23

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

213.77

 

$

227.47

 

-6.02

%

$

156.77

 

$

171.24

 

-8.45

%

Occupancy

 

86.15

%

87.69

%

-1.76

%

75.98

%

78.97

%

-3.79

%

ADR

 

$

248.13

 

$

259.39

 

-4.34

%

$

206.34

 

$

216.85

 

-4.85

%

KEY WEST PIER HOUSE RESORT

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Room Revenue

 

$

4,317

 

$

3,867

 

11.64

%

$

9,730

 

$

8,571

 

13.52

%

Total Revenue

 

$

5,517

 

$

5,107

 

8.03

%

$

12,251

 

$

11,059

 

10.78

%

EBITDA

 

$

1,993

 

$

1,992

 

0.05

%

$

5,117

 

$

4,471

 

14.45

%

EBITDA Margin

 

36.12

%

39.01

%

-2.88

%

41.77

%

40.43

%

1.34

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

334.12

 

$

299.26

 

11.65

%

$

378.57

 

$

333.46

 

13.53

%

Occupancy

 

85.99

%

83.98

%

2.39

%

89.18

%

84.32

%

5.77

%

ADR

 

$

388.58

 

$

356.34

 

9.05

%

$

424.50

 

$

395.49

 

7.34

%

PHILADELPHIA COURTYARD DOWNTOWN

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Room Revenue

 

$

6,882

 

$

7,311

 

-5.87

%

$

11,268

 

$

12,351

 

-8.77

%

Total Revenue

 

$

8,316

 

$

8,778

 

-5.26

%

$

13,836

 

$

14,806

 

-6.55

%

EBITDA

 

$

3,750

 

$

3,735

 

0.40

%

$

5,202

 

$

5,667

 

-8.21

%

EBITDA Margin

 

45.09

%

42.55

%

2.54

%

37.60

%

38.28

%

-0.68

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

151.55

 

$

161.33

 

-6.06

%

$

124.86

 

$

134.78

 

-7.36

%

Occupancy

 

86.52

%

87.66

%

-1.31

%

76.15

%

79.39

%

-4.08

%

ADR

 

$

175.16

 

$

184.03

 

-4.82

%

$

163.96

 

$

169.77

 

-3.42

%

PLANO MARRIOTT LEGACY TOWN CENTER

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Room Revenue

 

$

4,782

 

$

4,505

 

6.15

%

$

9,320

 

$

8,939

 

4.26

%

Total Revenue

 

$

7,281

 

$

6,840

 

6.45

%

$

14,510

 

$

13,994

 

3.69

%

EBITDA

 

$

2,506

 

$

2,375

 

5.52

%

$

5,008

 

$

4,856

 

3.13

%

EBITDA Margin

 

34.42

%

34.72

%

-0.30

%

34.51

%

34.70

%

-0.19

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

130.09

 

$

122.54

 

6.16

%

$

127.45

 

$

120.25

 

5.99

%

Occupancy

 

72.96

%

71.73

%

1.73

%

70.86

%

70.41

%

0.64

%

ADR

 

$

178.29

 

$

170.85

 

4.36

%

$

179.86

 

$

170.79

 

5.31

%

 



 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

% Variance

 

2014

 

2013

 

% Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SAN FRANCISCO COURTYARD DOWNTOWN

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Room Revenue

 

$

8,788

 

$

7,805

 

12.59

%

$

15,866

 

$

14,202

 

11.72

%

Total Revenue

 

$

10,105

 

$

8,863

 

14.01

%

$

18,303

 

$

16,384

 

11.71

%

EBITDA

 

$

3,623

 

$

3,510

 

3.22

%

$

6,092

 

$

5,789

 

5.23

%

EBITDA Margin

 

35.85

%

39.60

%

-3.75

%

33.28

%

35.33

%

-2.05

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

238.44

 

$

211.77

 

12.59

%

$

216.44

 

$

190.59

 

13.56

%

Occupancy

 

93.95

%

93.49

%

0.49

%

87.48

%

88.79

%

-1.47

%

ADR

 

$

253.80

 

$

226.51

 

12.05

%

$

247.41

 

$

214.66

 

15.26

%

SEATTLE COURTYARD DOWNTOWN

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Room Revenue

 

$

3,307

 

$

2,937

 

12.60

%

$

5,622

 

$

4,829

 

16.42

%

Total Revenue

 

$

3,866

 

$

3,405

 

13.54

%

$

6,689

 

$

5,688

 

17.60

%

EBITDA

 

$

1,664

 

$

1,673

 

-0.54

%

$

2,790

 

$

2,472

 

12.86

%

EBITDA Margin

 

43.04

%

49.13

%

-6.09

%

41.71

%

43.46

%

-1.75

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

145.37

 

$

129.09

 

12.61

%

$

124.25

 

$

104.97

 

18.37

%

Occupancy

 

81.32

%

78.32

%

3.83

%

79.19

%

71.89

%

10.16

%

ADR

 

$

178.76

 

$

164.83

 

8.45

%

$

156.90

 

$

146.02

 

7.45

%

SEATTLE MARRIOTT WATERFRONT

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Room Revenue

 

$

6,272

 

$

5,898

 

6.34

%

$

10,541

 

$

9,834

 

7.19

%

Total Revenue

 

$

8,124

 

$

7,720

 

5.23

%

$

13,922

 

$

13,355

 

4.25

%

EBITDA

 

$

3,460

 

$

3,310

 

4.53

%

$

5,313

 

$

4,955

 

7.23

%

EBITDA Margin

 

42.59

%

42.88

%

-0.29

%

38.16

%

37.10

%

1.06

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

192.53

 

$

181.04

 

6.35

%

$

162.68

 

$

149.30

 

8.96

%

Occupancy

 

83.29

%

82.37

%

1.11

%

77.37

%

76.04

%

1.76

%

ADR

 

$

231.15

 

$

219.78

 

5.17

%

$

210.25

 

$

196.34

 

7.08

%

TAMPA RENAISSANCE

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Room Revenue

 

$

3,505

 

$

3,091

 

13.39

%

$

7,703

 

$

7,116

 

8.25

%

Total Revenue

 

$

5,202

 

$

4,642

 

12.06

%

$

11,352

 

$

10,493

 

8.19

%

EBITDA

 

$

1,408

 

$

1,123

 

25.38

%

$

3,597

 

$

3,109

 

15.70

%

EBITDA Margin

 

27.07

%

24.19

%

2.87

%

31.69

%

29.63

%

2.06

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

131.47

 

$

115.94

 

13.39

%

$

145.25

 

$

131.99

 

10.05

%

Occupancy

 

80.04

%

76.26

%

4.96

%

82.32

%

79.89

%

3.04

%

ADR

 

$

164.24

 

$

152.04

 

8.03

%

$

176.45

 

$

165.23

 

6.79

%

PRIME PROPERTIES TOTAL (10)

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

Room Revenue

 

$

62,260

 

$

59,507

 

4.63

%

$

111,481

 

$

107,102

 

4.09

%

Total Revenue

 

$

83,925

 

$

81,090

 

3.50

%

$

153,101

 

$

147,921

 

3.50

%

EBITDA

 

$

30,686

 

$

30,385

 

0.99

%

$

50,903

 

$

49,738

 

2.34

%

EBITDA Margin

 

36.56

%

37.47

%

-0.91

%

33.25

%

33.62

%

-0.38

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

184.70

 

$

176.59

 

4.59

%

$

166.30

 

$

158.23

 

5.10

%

Occupancy

 

85.29

%

83.89

%

1.67

%

79.80

%

78.65

%

1.46

%

ADR

 

$

216.55

 

$

210.50

 

2.88

%

$

208.40

 

$

201.18

 

3.59

%

 


NOTES:

(1)         The above pro forma table assumes the ten hotel properties owned and included in the Company’s operations at June 30, 2014 were owned as of the beginning of each of the periods presented.

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

PRO FORMA HOTEL OPERATING PROFIT

(dollars in thousands)

(Unaudited)

 

ALL HOTELS INCLUDED IN ASHFORD PRIME PORTFOLIO:

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

% Variance

 

2014

 

2013

 

% Variance

 

REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms

 

$

62,260

 

$

59,507

 

4.6

%

$

111,481

 

$

107,102

 

4.1

%

Food and beverage

 

18,421

 

18,134

 

1.6

%

35,191

 

34,218

 

2.8

%

Other

 

3,244

 

3,449

 

-5.9

%

6,429

 

6,601

 

-2.6

%

Total hotel revenue

 

83,925

 

81,090

 

3.5

%

153,101

 

147,921

 

3.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms

 

13,569

 

13,022

 

4.2

%

25,787

 

24,693

 

4.4

%

Food and beverage

 

11,569

 

11,604

 

-0.3

%

22,645

 

22,759

 

-0.5

%

Other direct

 

1,451

 

1,589

 

-8.7

%

2,847

 

3,137

 

-9.2

%

Indirect

 

17,758

 

16,949

 

4.8

%

34,527

 

33,094

 

4.3

%

Management fees, includes base and incentive fees

 

4,512

 

3,933

 

14.7

%

7,679

 

6,955

 

10.4

%

Total hotel operating expenses

 

48,859

 

47,097

 

3.7

%

93,485

 

90,638

 

3.1

%

Property taxes, insurance, and other

 

4,380

 

3,608

 

21.4

%

8,713

 

7,545

 

15.5

%

HOTEL OPERATING PROFIT (Hotel EBITDA)

 

30,686

 

30,385

 

1.0

%

50,903

 

49,738

 

2.3

%

Hotel EBITDA Margin

 

36.56

%

37.47

%

-0.91

%

33.25

%

33.62

%

-0.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority interest in earnings of consolidated joint ventures

 

2,067

 

2,056

 

0.5

%

3,461

 

3,413

 

1.4

%

HOTEL OPERATING PROFIT (Hotel EBITDA), excluding minority interest in joint ventures

 

$

28,619

 

$

28,329

 

1.0

%

$

47,442

 

$

46,325

 

2.4

%

 


NOTES:

(1)         The above pro forma table assumes the ten hotel properties owned and included in the Company’s operations at June 30, 2014 were owned as of the beginning of each of the periods presented.

 

(2)         On January 1, 2013, Marriott converted from a fiscal year with 12 weeks of operations in each of the first three quarters of the year and 16 weeks in the fourth quarter of the year, to calendar quarters.   The above pro forma table reflects an extra 3 days in Marriott-managed properties for the six months ended June 30, 2013.

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

PRO FORMA HOTEL REVENUE & EBITDA FOR TRAILING TWELVE MONTHS

(dollars in thousands)

(Unaudited)

 

THE FOLLOWING PRO FORMA SEASONALITY TABLE REFLECTS THE TEN HOTELS INCLUDED IN THE COMPANY’S OPERATIONS AS IF THESE HOTELS WERE OWNED AT THE BEGINNING OF THE FIRST COMPARATIVE REPORTING PERIOD.

 

 

 

2014

 

2014

 

2013

 

2013

 

 

 

 

 

2nd Quarter

 

1st Quarter

 

4th Quarter

 

3rd Quarter

 

TTM

 

 

 

 

 

 

 

 

 

 

 

 

 

Ashford Prime Portfolio

 

 

 

 

 

 

 

 

 

 

 

Total Hotel Revenue

 

$

83,925

 

$

69,179

 

$

69,980

 

$

76,350

 

$

299,434

 

Hotel EBITDA

 

$

30,686

 

$

20,217

 

$

20,501

 

$

25,742

 

$

97,146

 

Hotel EBITDA Margin

 

36.56

%

29.22

%

29.30

%

33.72

%

32.44

%

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA % of Total TTM

 

31.6

%

20.8

%

21.1

%

26.5

%

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

JV Interests in EBITDA

 

$

2,067

 

$

1,394

 

$

1,387

 

$

1,349

 

$

6,197

 

 



 

ASHFORD HOSPITALITY PRIME, INC.

TOTAL ENTERPRISE VALUE

June 30, 2014

(in thousands except share price)

(unaudited)

 

 

 

June 30,

 

 

 

2014

 

End of quarter common shares outstanding

 

25,393

 

Partnership units outstanding (common share equivalents)

 

9,131

 

Combined common shares and partnership units outstanding

 

34,524

 

Common stock price at quarter end

 

$

17.16

 

Market capitalization at quarter end

 

$

592,432

 

Debt on balance sheet date

 

$

767,124

 

Joint venture partners’ share of consolidated debt

 

$

(49,196

)

Net working capital (see below)

 

$

(193,170

)

Total enterprise value (TEV)*

 

$

1,117,190

 

 

 

 

 

Cash & cash equivalents

 

$

176,014

 

Restricted cash

 

23,864

 

Accounts receivable, net

 

14,098

 

Prepaid expenses

 

3,981

 

Due from affiliates, net

 

(2,368

)

Due from 3rd party hotel managers, net

 

3,900

 

Total current assets

 

$

219,488

 

 

 

 

 

Accounts payable, net & accrued expenses

 

$

24,841

 

Dividends payable

 

1,477

 

Total current liabilities

 

$

26,318

 

 

 

 

 

Net working capital**

 

$

193,170

 

 


* Calculation varies from TEV in the Advisory Agreement by utilizing shares outstanding and share price at period end in lieu of average diluted shares outstanding and average share price. In addition, the calculation above reduces TEV by Net Working Capital.

** Calculation only includes our portion of the Hilton joint venture.

 



 

Ashford Hospitality Prime, Inc.

Anticipated Capital Expenditures Calendar (a)

 

 

 

 

 

2014

 

 

 

 

 

1st Quarter

 

2nd Quarter

 

3rd Quarter

 

4th Quarter

 

 

 

Rooms

 

Actual

 

Actual

 

Estimated

 

Estimated

 

Courtyard Philadelphia Downtown

 

498

 

x

 

 

 

 

 

 

 

Marriott Seattle Waterfront

 

358

 

x

 

 

 

 

 

 

 

Courtyard Seattle

 

250

 

 

 

 

 

 

 

x

 

Renaissance Tampa

 

293

 

 

 

 

 

 

 

x

 

 


(a) Only hotels which have had or are expected to have significant capital expenditures that could result in displacement during 2014 are included in this table.