Attached files

file filename
8-K - 8-K - Braemar Hotels & Resorts Inc.a17-12336_18k.htm

Exhibit 99.1

 

NEWS RELEASE

 

 

 

Contact:

Deric Eubanks

Jordan Jennings

Joe Calabrese

 

Chief Financial Officer

Investor Relations

Financial Relations Board

 

(972) 490-9600

(972) 778-9487

(212) 827-3772

 

 

 

ASHFORD PRIME REPORTS FIRST QUARTER 2017 RESULTS

Adjusted Funds From Operations Per Share Increased 18%

Comparable RevPAR for all Hotels Not Under Renovation Increased 5.8%

Comparable Hotel EBITDA Margin for all Hotels Not Under Renovation Increased 50 bps

Completed Two Public Stock Offerings; Increasing Liquidity and Broadening Shareholder Base

Completed Acquisition of Park Hyatt Beaver Creek Resort & Spa

Announced Agreement to Acquire Hotel Yountville

 

 

DALLAS, May 3, 2017 -- Ashford Hospitality Prime, Inc. (NYSE: AHP) (“Ashford Prime” or the “Company”) today reported the following results and performance measures for the first quarter ended March 31, 2017.  The performance measurements for Occupancy, Average Daily Rate (ADR), Revenue Per Available Room (RevPAR), and Hotel EBITDA are comparable assuming each of the hotel properties in the Company’s hotel portfolio as of March 31, 2017 were owned as of the beginning of each of the periods presented.  Unless otherwise stated, all reported results compare the first quarter ended March 31, 2017, with the first quarter ended March 31, 2016 (see discussion below).  The reconciliation of non-GAAP financial measures is included in the financial tables accompanying this press release.

 

STRATEGIC OVERVIEW

·     Focused strategy of investing in luxury hotels and resorts

·     Targets conservative leverage levels of 45% Net Debt to Gross Assets

·     Highly-aligned management team and advisory structure

·     Dividend yield of approximately 6%

 

FINANCIAL AND OPERATING HIGHLIGHTS

·     Net loss attributable to common stockholders for the quarter was $1.7 million or $0.07 per diluted share

·     Comparable RevPAR for all hotels increased 2.5% to $221.11 during the first quarter

·     Comparable RevPAR for all hotels not under renovation increased 5.8% to $284.67 during the first quarter

·     Adjusted funds from operations (AFFO) was $0.46 per diluted share for the quarter as compared with $0.39 per diluted share from the prior-year quarter, an increase of 18%

·     Adjusted EBITDA was $23.7 million for the quarter

·     During the quarter, the Company increased its quarterly common dividend by 33%, from $0.12 per diluted share to $0.16 per diluted share

·     During the quarter, the Company announced that it had refinanced three mortgage loans with existing outstanding balances totaling approximately $334 million with a new loan totaling $365 million

·     During the quarter, the Company announced it had entered into an amended and restated advisory agreement with Ashford Inc. (NYSE MKT: AINC) to significantly lower the termination fee and

 



 

AHP Reports First Quarter Results

Page 2

May 3, 2017

 

address other investor feedback; subject to shareholder approval

·     During the quarter, the Company announced it had entered into a settlement agreement with Sessa Capital.  As part of the agreement, the Company is adding three new independent directors to its Board, Sessa will not run a slate of director candidates for the Company’s Board through 2018, and all litigation between the Company and Sessa will be dismissed.

·     During the quarter, the Company announced it has entered into a definitive agreement to acquire the 80-room Hotel Yountville in Yountville, CA for $96.5 million ($1,200,000 per key)

·     During the quarter, the Company completed its underwritten public offering of 5,750,000 shares of common stock at a price of $12.15 per share

·     The Company completed its underwritten public offering of 2,075,000 shares of 5.50% Series B Cumulative Convertible Preferred Stock at a price of $20.19 per share

·     During the quarter, the Company completed the acquisition of the 190-room Park Hyatt Beaver Creek Resort & Spa in Beaver Creek, Colorado for $145.5 million ($766,000 per key). Concurrent with the completion of the acquisition, the Company financed the hotel with a $67.5 million non-recourse mortgage loan.

·     Capex invested in the quarter was $9.3 million

 

REFINED STRATEGY TO ENHANCE SHAREHOLDER VALUE

On January 24, 2017, the Company announced refinements to its strategy in an effort to enhance shareholder value following its newly-appointed CEO, Richard Stockton, having conducted and completed an in-depth strategic review. The review included meeting with investors, inspecting the Company’s hotel properties and dialogue with corporate and property level management teams. These refinements, which were unanimously endorsed by the Board of Directors, include the following:

 

·     Focused Portfolio: Going forward, the Company’s portfolio will be predominantly focused on investing in the luxury chain scale segment.  The Company will continue to target acquisitions of hotels with a RevPAR of at least 2.0x the national average. As a result, four hotels have been designated as non-core to the portfolio, including the Courtyard Philadelphia Downtown Hotel, Courtyard San Francisco Downtown Hotel, Renaissance Tampa Hotel and Marriott Legacy Center Hotel in Plano, Texas. The Company intends to either reposition or opportunistically sell these hotels in the future if conditions warrant. The Company will also simultaneously pursue new acquisitions in order to grow the portfolio consistent with its stated strategy.

 

·     Increased Dividend: The Company’s 2017 dividend policy was amended commencing with the first quarter by increasing the quarterly cash dividend for the Company’s common stock by 33%, from $0.12 per diluted share to $0.16 per diluted share. This equates to an annual rate of $0.64 per diluted share, representing a yield of approximately 6% based on the closing stock price on May 2, 2017.

 

·     Reaffirming Conservative Leverage: The Company will continue to target conservative leverage, with a target leverage level of 45% Net Debt to Gross Assets.

 

·     Strong Liquidity: The Company will continue to focus on having access to liquidity for both opportunistic investments and as a hedge against economic uncertainty. The Company will target holding 10-15% of its gross debt balance in cash.

 

UPDATE ON STRATEGIC FOCUS TO INVEST IN LUXURY HOTELS AND RESORTS

On March 1, 2017, the Company announced it had entered into a definitive agreement to acquire the 80-room Hotel Yountville in Yountville, CA for $96.5 million ($1,200,000 per key).  The Company intends to finance the property with approximately $50 million of non-recourse mortgage debt.  The acquisition is expected to close in the second quarter of 2017, subject to customary closing conditions and the approval of a development

 



 

AHP Reports First Quarter Results

Page 3

May 3, 2017

 

agreement by the town of Yountville.  Because the acquisition is subject to customary closing conditions, the Company can give no assurance that the transaction will be consummated by such date or at all.

 

On March 31, 2017, the Company completed the acquisition of the 190-room Park Hyatt Beaver Creek Resort & Spa in Beaver Creek, Colorado for $145.5 million ($766,000 per key).   Concurrent with the completion of the acquisition, the Company has financed the hotel with a $67.5 million non-recourse mortgage loan.  This loan is interest only and provides for a floating interest rate of LIBOR + 2.75% with a two-year term and three, one-year extension options subject to the satisfaction of certain conditions.  The property will continue to be operated as a Park Hyatt under a management agreement with Hyatt.

 

AMENDED ADVISORY AGREEMENT WITH ASHFORD INC.

On January 24, 2017, the Company announced it had entered into an amended and restated advisory agreement with Ashford Inc. (NYSE MKT: AINC) to significantly lower the termination fee and address other investor feedback.  Highlights of the amended agreement include the following:

 

·     Removal of the tax gross-up provision and the 1.1 times multiple from the calculation of the termination fee.

 

·     The revenues and allocated expenses of Ashford Inc. used to calculate the termination fee will be publicly disclosed on a quarterly basis. A full calculation of the termination fee under both the existing third amended and restated advisory agreement and the proposed fourth amended and restated advisory agreement was included in the proxy statement that was filed by the Company with the SEC on February 21, 2017 in connection with obtaining stockholder approval of the amended agreement.

 

·     The termination provisions of the advisory agreement have been amended and, specifically, a change in a majority of the Company’s incumbent directors no longer triggers a termination fee.

 

·     The advisor’s right under the existing advisory agreement to appoint a “Designated Chief Executive Officer” has been eliminated. The role of the recently appointed CEO of Ashford Prime, Richard Stockton, is not impacted by the removal of this provision, and he will continue to serve as CEO in the same capacity as he has since his appointment on November 14, 2016.

 

·     In addition to the termination fee, a payment of $45 million would be owed to Ashford Inc. in the event the amended agreement is terminated prior to any incremental growth in the hotel portfolio.  This amount will reduce ratably to zero over time based on incremental asset growth.

 

·     At the effective date of the amended agreement, the Company will pay Ashford Inc. $5.0 million in cash.

 

The Company’s Board of Directors, acting upon the unanimous recommendation of a special committee of independent directors, unanimously approved the amended agreement, and resolved to recommend that the Company’s stockholders approve the amended agreement. The special committee exclusively negotiated the amended agreement on behalf of the Company with the assistance of independent legal and financial advisors. The amended agreement will not become effective unless it is approved by the Company’s stockholders.

 

A summary of the terms of the amended agreement and the complete amended agreement can be found in the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on January 25, 2017.

 



 

AHP Reports First Quarter Results

Page 4

May 3, 2017

 

CAPITAL STRUCTURE

At March 31, 2017, the Company had total assets of $1.5 billion.  As of March 31, 2017, the Company had $865 million of mortgage debt of which $48 million related to its joint venture partner’s share of debt on the Capital Hilton and Hilton La Jolla Torrey Pines.  The Company’s total combined debt had a blended average interest rate of 3.9%.

 

On January 24, 2017, the Company announced that it had refinanced three mortgage loans with existing outstanding balances totaling approximately $334 million. The previous mortgage loans that were refinanced had final maturity dates in April 2017. The new loan totals $365 million and has a two-year initial term with five one-year extension options, subject to the satisfaction of certain conditions. The loan is interest only and provides for a floating interest rate of LIBOR + 2.58%. The loan is secured by five hotels: Plano Marriott Legacy Town Center, Seattle Marriott Waterfront, Tampa Renaissance, San Francisco Courtyard Downtown and Philadelphia Courtyard Downtown. The new loan contains flexible release provisions should the Company decide to sell any of the hotels. The Company expects to realize approximately $12 million in annual savings in interest and principal payments based on the current forward LIBOR curve.

 

In March 2017, the Company completed its underwritten public offering of 5,750,000 shares of the Company’s common stock at a price to the public of $12.15 per share. Total net proceeds from the offering, after deducting the underwriters’ discounts and commissions and estimated offering expenses, were approximately $67 million.

 

The Company completed its underwritten public offering of 2,075,000 shares of the Company’s 5.50% Series B Cumulative Convertible Preferred Stock at a price to the public of $20.19 per share.  Dividends on the preferred stock will accrue at a rate of 5.50% per annum on the liquidation preference of $25.00 per share.  Total net proceeds from the offering, after deducting the underwriters’ discounts and commissions and estimated offering expenses, were approximately $41 million.

 

PORTFOLIO REVPAR

As of March 31, 2017, the portfolio consisted of twelve properties.  During the first quarter of 2017, eight of the Company’s hotels were not under renovation.  The Company believes reporting its operating metrics for its hotels on a comparable total basis (all 12 hotels) and comparable not under renovation basis (8 hotels) is a measure that reflects a meaningful and focused comparison of the operating results in its portfolio.  Details of each category are provided in the tables attached to this release.

 

·    Comparable RevPAR increased 2.5% to $221.11 for all hotels on a 1.5% increase in ADR and a 1.0% increase in occupancy

·    Comparable RevPAR increased 5.8% to $284.67 for hotels not under renovation on a 2.9% increase in ADR and a 2.8% increase in occupancy

 

HOTEL EBITDA MARGINS AND QUARTERLY SEASONALITY TRENDS

The Company believes year-over-year Comparable Hotel EBITDA and Comparable 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 Comparable Hotel EBITDA and Comparable Hotel EBITDA Margin for the current and certain prior-year periods based upon the number of hotels in the Company’s 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 Comparable Hotel EBITDA and Comparable Hotel EBITDA Margin.  The details of the quarterly calculations for the previous four quarters for the twelve hotels are provided in the table attached to this release.

 



 

AHP Reports First Quarter Results

Page 5

May 3, 2017

 

COMMON STOCK DIVIDEND

On March 14, 2017, the Company announced that its Board of Directors declared a quarterly cash dividend of $0.16 per diluted share for the Company’s common stock for the first quarter ending March 31, 2017.  The dividend, which equates to an annual rate of $0.64 per share, is payable on April 17, 2017, to shareholders of record as of March 31, 2017.

 

“We are pleased with our first quarter 2017 performance, highlighted by solid growth in AFFO per share of 18% over the prior year,” said Richard J. Stockton, Ashford Prime’s President and Chief Executive Officer. “We continue to focus on maximizing shareholder value and delivering strong operational results and, with the acquisitions of Hotel Yountville and Park Hyatt Beaver Creek Resort & Spa, we are continuing to execute on our refined strategy to meaningfully grow our portfolio within the luxury chain scale segment.”

 

INVESTOR CONFERENCE CALL AND SIMULCAST

Ashford Hospitality Prime, Inc. will conduct a conference call on Thursday, May 4, 2017, at 11:00 a.m. ET.  The number to call for this interactive teleconference is (719) 325-4800. A replay of the conference call will be available through Thursday, May 11, 2017, by dialing (719) 457-0820 and entering the confirmation number, 6083892.

 

The Company will also provide an online simulcast and rebroadcast of its first quarter 2017 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 Thursday, May 4, 2017, 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 EBITDA.  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 EBITDA 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 EBITDA 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 real estate investment trust (REIT) focused on investing in luxury hotels and resorts.

 

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.  Forward-looking statements in this press release include, among others, statements about the implied share price for the Company’s common stock.  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.

 



 

AHP Reports First Quarter Results

Page 6

May 3, 2017

 

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; our ability to successfully complete and integrate acquisitions, and manage our planned growth, 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 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

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except share amounts)

(unaudited)

 

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

ASSETS

 

 

 

 

 

 

Investments in hotel properties, gross

 

 $

1,411,428

 

 

 $

1,258,412

 

Accumulated depreciation

 

(254,168

)

 

(243,880

)

Investments in hotel properties, net

 

1,157,260

 

 

1,014,532

 

Cash and cash equivalents

 

161,314

 

 

126,790

 

Restricted cash

 

35,779

 

 

37,855

 

Accounts receivable, net of allowance of $81 and $96, respectively

 

24,912

 

 

18,194

 

Inventories

 

1,790

 

 

1,479

 

Note receivable

 

8,098

 

 

8,098

 

Deferred costs, net

 

924

 

 

1,020

 

Prepaid expenses

 

6,471

 

 

3,669

 

Investment in Ashford Inc., at fair value

 

11,498

 

 

8,407

 

Derivative assets

 

414

 

 

1,149

 

Other assets

 

9,068

 

 

2,249

 

Intangible assets, net

 

22,760

 

 

22,846

 

Due from Ashford Trust OP, net

 

-

 

 

488

 

Due from AQUA U.S. Fund

 

-

 

 

2,289

 

Due from related party, net

 

598

 

 

377

 

Due from third-party hotel managers

 

9,936

 

 

7,555

 

 

 

 

 

 

 

 

Total assets

 

 $

1,450,822

 

 

 $

1,256,997

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Indebtedness, net

 

 $

856,161

 

 

 $

764,616

 

Accounts payable and accrued expenses

 

52,939

 

 

44,791

 

Dividends payable

 

8,025

 

 

5,038

 

Due to Ashford Trust OP, net

 

6

 

 

-

 

Due to Ashford Inc.

 

3,525

 

 

5,085

 

Due to affiliate

 

-

 

 

2,500

 

Due to third-party hotel managers

 

962

 

 

973

 

Intangible liability, net

 

3,611

 

 

3,625

 

Other liabilities

 

1,465

 

 

1,432

 

 

 

 

 

 

 

 

Total liabilities

 

926,694

 

 

828,060

 

 

 

 

 

 

 

 

5.50% Series B cumulative convertible preferred stock, $0.01 par value, 4,865,850 and 2,890,850 shares issued and outstanding at March 31, 2017 and December 31, 2016, respectively

 

104,321

 

 

65,960

 

Redeemable noncontrolling interests in operating partnership

 

48,585

 

 

59,544

 

Equity:

 

 

 

 

 

 

Common stock, $0.01 par value, 200,000,000 shares authorized, 31,765,912 and 26,021,552 shares issued and outstanding at March 31, 2017 and December 31, 2016, respectively

 

317

 

 

260

 

Additional paid-in capital

 

467,535

 

 

401,790

 

Accumulated deficit

 

(91,246

)

 

(93,254

)

Total stockholders’ equity of the Company

 

376,606

 

 

308,796

 

Noncontrolling interest in consolidated entities

 

(5,384

)

 

(5,363

)

 

 

 

 

 

 

 

Total equity

 

371,222

 

 

303,433

 

 

 

 

 

 

 

 

Total liabilities and equity

 

 $

1,450,822

 

 

 $

1,256,997

 

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

 

March 31,

 

 

2017

 

2016

REVENUE

 

 

 

 

Rooms

 

 $

67,418

 

 $

69,251

Food and beverage

 

24,473

 

24,865

Other

 

5,365

 

5,648

 

 

 

 

 

Total hotel revenue

 

97,256

 

99,764

Other

 

40

 

33

 

 

 

 

 

Total revenue

 

97,296

 

99,797

 

 

 

 

 

EXPENSES

 

 

 

 

Hotel operating expenses

 

 

 

 

Rooms

 

15,797

 

15,819

Food and beverage

 

16,861

 

17,445

Other expenses

 

27,731

 

28,339

Management fees

 

3,545

 

3,807

 

 

 

 

 

Total hotel operating expenses

 

63,934

 

65,410

 

 

 

 

 

Property taxes, insurance and other

 

5,074

 

5,043

Depreciation and amortization

 

11,971

 

11,904

Advisory services fee:

 

 

 

 

Base advisory fee

 

2,003

 

2,025

Reimbursable expenses

 

547

 

652

Non-cash stock/unit-based compensation

 

(1,685)

 

(613)

Transaction costs

 

4,328

 

-

Corporate, general and administrative:

 

 

 

 

Non-cash stock/unit-based compensation

 

18

 

-

Other general and administrative

 

3,856

 

3,923

 

 

 

 

 

Total operating expenses

 

90,046

 

88,344

 

 

 

 

 

OPERATING INCOME (LOSS)

 

7,250

 

11,453

 

 

 

 

 

Equity in earnings (loss) of unconsolidated entity

 

-

 

(2,650)

Interest income

 

112

 

32

Other income (expense)

 

(157)

 

(10)

Interest expense

 

(7,153)

 

(9,753)

Amortization of loan costs

 

(1,049)

 

(881)

Write-off of loan costs and exit fees

 

(1,963)

 

-

Unrealized gain (loss) on investments

 

3,091

 

(1,493)

Unrealized gain (loss) on derivatives

 

(898)

 

3,533

 

 

 

 

 

INCOME (LOSS) BEFORE INCOME TAXES

 

(767)

 

231

Income tax (expense) benefit

 

478

 

(370)

 

 

 

 

 

NET INCOME (LOSS)

 

(289)

 

(139)

(Income) loss from consolidated entities attributable to noncontrolling interest

 

21

 

(145)

Net (income) loss attributable to redeemable noncontrolling interests in operating partnership

 

255

 

150

 

 

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

 

(13)

 

(134)

Preferred dividends

 

(1,673)

 

(894)

 

 

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

 

 $

(1,686)

 

 $

(1,028)

 

 

 

 

 

INCOME (LOSS) PER SHARE – BASIC AND DILUTED

 

 

 

 

Basic:

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders

 

 $

(0.07)

 

 $

(0.04)

Weighted average common shares outstanding – basic

 

27,267

 

28,343

 

 

 

 

 

Diluted:

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders

 

 $

(0.07)

 

 $

(0.04)

Weighted average common shares outstanding – diluted

 

27,267

 

28,343

 

 

 

 

 

Dividends declared per common share:

 

 $

0.16

 

 $

0.10

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

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

(in thousands)

(unaudited)

 

 

 

Three Months Ended

 

 

March 31,

 

 

2017

 

2016

 

 

 

 

 

 

 

Net income (loss)

 

 $

(289)

 

 $

(139)

(Income) loss from consolidated entities attributable to noncontrolling interest

 

21

 

(145)

Net (income) loss attributable to redeemable noncontrolling interests in operating partnership

 

255

 

150

Net income (loss) attributable to the Company

 

(13)

 

(134)

 

 

 

 

 

Interest income

 

(112)

 

(32)

Interest expense and amortization of loan costs

 

7,764

 

10,229

Depreciation and amortization

 

11,251

 

11,200

Income tax expense (benefit)

 

(501)

 

370

Net income (loss) attributable to redeemable noncontrolling interests in operating partnership

 

(255)

 

(150)

 

 

 

 

 

EBITDA available to the Company and OP unitholders

 

18,134

 

21,483

 

 

 

 

 

Amortization of favorable (unfavorable) contract assets (liabilities)

 

49

 

(39)

Transaction costs

 

4,328

 

-

Other (income) expense

 

157

 

10

Write-off of loan costs and exit fees

 

1,963

 

-

Unrealized (gain) loss on investments

 

(3,091)

 

1,493

Unrealized (gain) loss on derivatives

 

898

 

(3,533)

Non-cash stock/unit-based compensation

 

(1,668)

 

(613)

Legal, advisory and settlement costs

 

2,945

 

3,313

Company’s portion of unrealized (gain) loss of investment in securities investment fund

 

-

 

2,650

 

 

 

 

 

Adjusted EBITDA available to the Company and OP unitholders

 

 $

23,715

 

 $

24,764

 

 

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

(in thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

 

March 31,

 

 

2017

 

2016

 

 

 

 

 

Net income (loss)

 

 $

(289)

 

 $

(139)

(Income) loss from consolidated entities attributable to noncontrolling interest

 

21

 

(145)

Net (income) loss attributable to redeemable noncontrolling interests in operating partnership

 

255

 

150

Preferred dividends

 

(1,673)

 

(894)

Net income (loss) attributable to common stockholders

 

(1,686)

 

(1,028)

 

 

 

 

 

Depreciation and amortization on real estate

 

11,251

 

11,200

Net income (loss) attributable to redeemable noncontrolling interests in operating partnership

 

(255)

 

(150)

 

 

 

 

 

FFO available to common stockholders and OP unitholders

 

9,310

 

10,022

 

 

 

 

 

Preferred dividends

 

1,673

 

894

Transaction costs

 

4,328

 

-

Other (income) expense

 

157

 

10

Write-off of loan costs and exit fees

 

1,963

 

-

Unrealized (gain) loss on investments

 

(3,091)

 

1,493

Unrealized (gain) loss on derivatives

 

898

 

(3,533)

Non-cash stock/unit-based compensation

 

(1,668)

 

(613)

Legal, advisory and settlement costs

 

2,945

 

3,313

Company’s portion of unrealized (gain) loss of investment in securities investment fund

 

-

 

2,650

 

 

 

 

 

Adjusted FFO available to the Company and OP unitholders

 

 $

16,515

 

 $

14,236

 

 

 

 

 

Adjusted FFO per diluted share available to the Company and OP unitholders

 

 $

0.46

 

 $

0.39

 

 

 

 

 

Weighted average diluted shares

 

36,272

 

36,290

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

SUMMARY OF INDEBTEDNESS

MARCH 31, 2017

(dollars in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comparable

 

 

Comparable

 

 

 

 

 

 

 

Fixed-Rate

 

 

Floating-Rate

 

 

Total

 

 

TTM Hotel

 

 

TTM EBITDA

 

Indebtedness

 

Maturity

 

Interest Rate

 

Debt

 

 

Debt

 

 

Debt

 

 

EBITDA (8)

 

 

Debt Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Column Financial Bardessono - 1 hotel

 

December 2017

 

LIBOR + 4.95%

 

  $

-    

 

 

  $

40,000

 

(1)

  $

40,000

 

 

  $

5,119

 

 

12.8%

Apollo Ritz-Carlton St. Thomas - 1 hotel

 

December 2017

 

LIBOR + 4.95%

 

-    

 

 

42,000

 

(1)

42,000

 

 

8,250

 

 

19.6%

GACC Sofitel - 1 hotel

 

March 2018

 

LIBOR + 2.30%

 

-    

 

 

80,000

 

(2)

80,000

 

 

7,947

 

 

9.9%

Credit Agricole Pier House - 1 hotel

 

March 2018

 

LIBOR + 2.25%

 

-    

 

 

70,000

 

(3)

70,000

 

 

10,223

 

 

14.6%

TIF Philly CY - 1 hotel

 

June 2018

 

12.85%

 

8,098

 

 

-    

 

 

8,098

 

 

N/A

 

 

N/A

Morgan Stanley Pool - 5 hotels

 

February 2019

 

LIBOR + 2.58%

 

-    

 

 

365,000

 

(4)

365,000

 

 

57,842

 

 

15.8%

JPMorgan Park Hyatt Beaver Creek - 1 hotel

 

April 2019

 

LIBOR + 2.75%

 

-    

 

 

67,500

 

(1)

67,500

 

 

9,950

 

 

14.7%

Aareal - 2 hotels

 

November 2019

 

LIBOR + 2.65%

 

-    

 

 

192,092

 

(5)

192,092

 

 

32,196

 

 

16.8%

Secured revolving credit facility - Various

 

November 2019

 

Base Rate(7) + 1.25% to 2.50% or LIBOR + 2.25% to 3.50%

 

-    

 

 

-    

 

(6)

-    

 

 

N/A

 

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

  $

8,098

 

 

  $

856,592

 

 

  $

864,690

 

 

  $

131,527

 

 

15.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage

 

 

 

 

 

0.9%

 

 

99.1%

 

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average interest rate

 

 

 

 

 

12.85%

 

 

3.77%

 

 

3.85%

 

 

 

 

 

 

 

 

All indebtedness is non-recourse with the exception of the secured revolving credit facility.

 

(1) This mortgage loan has three one-year extension options subject to satisfaction of certain conditions.

 

(2) This mortgage loan has three one-year extension options subject to satisfaction of certain conditions, of which the second was exercised in March 2017.

 

(3) This mortgage loan has three one-year extension options subject to satisfaction of certain conditions, of which the first was exercised in March 2017.

 

(4) On January 18, 2017, we refinanced three mortgage loans totaling $333.7 million set to mature in April 2017 with a new $365.0 million loan with a two-year initial term and five one-year extension options subject to the satisfaction of certain conditions. The new loan is interest only and bears interest at a rate of LIBOR + 2.58%.

 

(5) This mortgage loan has two one-year extension options subject to satisfaction of certain conditions.

 

(6) This credit facility has two one-year extension options subject to advance notice, certain conditions and a 0.25% extension fee beginning November 2019.

 

(7) Base Rate, as defined in the secured revolving credit facility agreement, is the greater of (i) the prime rate set by Bank of America, or (ii) federal funds rate + 0.5%, or (iii) LIBOR + 1.0%.

 

(8) See Exhibit 1 for reconciliation of net income (loss) to hotel EBITDA.

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

INDEBTEDNESS BY MATURITY ASSUMING EXTENSION OPTIONS ARE EXERCISED

MARCH 31, 2017

(in thousands)

(unaudited)

 

 

 

 

2017

 

2018

 

2019

 

2020

 

2021

 

Thereafter

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured revolving credit facility - Various

 

  $

-   

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

TIF Philly CY - 1 hotel

 

-   

 

8,098

 

-    

 

-    

 

-    

 

-    

 

8,098

 

GACC Sofitel - 1 hotel

 

-   

 

-    

 

80,000

 

-    

 

-    

 

-    

 

80,000

 

Credit Agricole Pier House - 1 hotel

 

-   

 

-    

 

-    

 

70,000

 

-    

 

-    

 

70,000

 

Column Financial Bardessono - 1 hotel

 

-   

 

-    

 

-    

 

40,000

 

-    

 

-    

 

40,000

 

Apollo Ritz-Carlton St. Thomas - 1 hotel

 

-   

 

-    

 

-    

 

42,000

 

-    

 

-    

 

42,000

 

Aareal - 2 hotels

 

-   

 

-    

 

-    

 

-    

 

177,486

 

-    

 

177,486

 

Morgan Stanley Pool - 5 hotels

 

-   

 

-    

 

-    

 

-    

 

-    

 

365,000

 

365,000

 

JPMorgan Park Hyatt Beaver Creek - 1 hotel

 

-   

 

-    

 

-    

 

-    

 

-    

 

67,500

 

67,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal due in future periods

 

  $

-   

 

  $

8,098

 

  $

80,000

 

  $

152,000

 

  $

177,486

 

  $

432,500

 

  $

850,084

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Scheduled amortization payments remaining

 

2,319

 

2,939

 

3,120

 

3,312

 

2,916

 

-    

 

14,606

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total indebtedness

 

  $

2,319

 

  $

11,037

 

  $

83,120

 

  $

155,312

 

  $

180,402

 

  $

432,500

 

  $

864,690

 

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

KEY PERFORMANCE INDICATORS

(unaudited)

 

ALL HOTELS:

 

Three Months Ended

 

 

March 31,

 

 

Actual

 

Non-
comparable
adjustments

 

Comparable

 

Actual

 

Non-
comparable
adjustments

 

Comparable

 

Actual

 

Comparable

 

 

2017

 

2017

 

2017

 

2016

 

2016

 

2016

 

% Variance

 

% Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms revenue (in thousands)

 

$

67,418

 

$

10,034

 

$

77,452

 

$

69,251

 

$

7,156

 

$

76,407

 

(2.65%)

 

1.37%

RevPAR

 

$

202.35

 

$

586.82

 

$

221.11

 

$

192.56

 

$

(1,310.59)

 

$

215.74

 

5.08%

 

2.49%

Occupancy

 

78.43%

 

83.74%

 

78.69%

 

77.77%

 

(66.68%)

 

77.94%

 

0.85%

 

0.96%

ADR

 

$

258.00

 

$

700.74

 

$

281.00

 

$

247.62

 

$

(1,965.35)

 

$

276.81

 

4.19%

 

1.51%

 

 

NOTES:

(1)          The above comparable information assumes the twelve hotel properties owned and included in the Company’s operations at March 31, 2017, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from the hotel acquired during the period offset by results from the hotel sold during the period.

(2)          All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.

 

ALL HOTELS

 

 

NOT UNDER RENOVATION:

 

Three Months Ended
March 31,

 

 

Actual

 

Non-
comparable
adjustments

 

Comparable

 

Actual

 

Non-
comparable
adjustments

 

Comparable

 

Actual

 

Comparable

 

 

2017

 

2017

 

2017

 

2016

 

2016

 

2016

 

% Variance

 

% Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms revenue (in thousands)

 

$

45,537

 

$

10,034

 

$

55,571

 

$

45,952

 

$

7,156

 

$

53,108

 

(0.90%)

 

4.64%

RevPAR

 

$

255.66

 

$

586.82

 

$

284.67

 

$

226.55

 

$

(1,310.59)

 

$

269.07

 

12.85%

 

5.80%

Occupancy

 

83.03%

 

83.74%

 

83.09%

 

80.46%

 

(66.68%)

 

80.84%

 

3.19%

 

2.78%

ADR

 

$

307.93

 

$

700.74

 

$

342.61

 

$

281.56

 

$

(1,965.35)

 

$

332.83

 

9.37%

 

2.94%

 

 

NOTES:

(1)          The above comparable information assumes the eight hotel properties owned and included in the Company’s operations at March 31, 2017, and not under renovation during the three months ended March 31, 2017, were owned as of the beginning of the periods presented. Non-comparable adjustments include pre-acquisition results from the hotel acquired during the period offset by results from the hotel sold during the period.

(2)          All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.

(3)          Excluded Hotels Under Renovation:

Philadelphia Courtyard Downtown, Plano Marriott Legacy Town Center, San Francisco Courtyard Downtown, Chicago Sofitel Magnificent Mile

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

HOTEL EBITDA

(dollars in thousands)

(unaudited)

 

ALL HOTELS:

 

Three Months Ended

 

 

March 31,

 

 

2017

 

2016

 

% Variance

 

 

 

 

 

 

 

Total hotel revenue

 

$

97,256

 

$

99,764

 

(2.51%)

Non-comparable adjustments

 

18,810

 

14,841

 

 

Comparable total hotel revenue

 

$

116,066

 

$

114,605

 

1.27%

 

 

 

 

 

 

 

Hotel EBITDA

 

$

28,731

 

$

29,457

 

(2.46%)

Non-comparable adjustments

 

7,068

 

5,619

 

 

Comparable Hotel EBITDA

 

$

35,799

 

$

35,076

 

2.06%

Hotel EBITDA Margin

 

29.54%

 

29.53%

 

0.01%

Comparable Hotel EBITDA Margin

 

30.84%

 

30.61%

 

0.23%

 

 

 

 

 

 

 

Hotel EBITDA adjustments attributable to consolidated noncontrolling interests

 

$

2,223

 

$

1,760

 

26.31%

Hotel EBITDA attributable to the Company and OP unitholders

 

$

26,508

 

$

27,697

 

(4.29%)

Comparable Hotel EBITDA attributable to the Company and OP unitholders

 

$

33,576

 

$

33,316

 

0.78%

 

NOTES:

(1)          The above comparable information assumes the twelve hotel properties owned and included in the Company’s operations at March 31, 2017, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from the hotel acquired during the period offset by results from the hotel sold during the period.

(2)          All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.

(3)          See Exhibit 1 for reconciliation of net income (loss) to hotel EBITDA.

 

 

ALL HOTELS

 

Three Months Ended

NOT UNDER RENOVATION:

 

March 31,

 

 

2017

 

2016

 

% Variance

 

 

 

 

 

 

 

Total hotel revenue

 

$

68,168

 

$

68,920

 

(1.09%)

Non-comparable adjustments

 

18,810

 

14,841

 

 

Comparable total hotel revenue

 

$

86,978

 

$

83,761

 

3.84%

 

 

 

 

 

 

 

Hotel EBITDA

 

$

22,030

 

$

21,977

 

0.24%

Non-comparable adjustments

 

7,068

 

5,619

 

 

Comparable Hotel EBITDA

 

$

29,098

 

$

27,596

 

5.44%

Hotel EBITDA Margin

 

32.32%

 

31.89%

 

0.43%

Comparable Hotel EBITDA Margin

 

33.45%

 

32.95%

 

0.50%

 

 

 

 

 

 

 

Hotel EBITDA adjustments attributable to consolidated noncontrolling interests

 

$

2,223

 

$

1,760

 

26.31%

Hotel EBITDA attributable to the Company and OP unitholders

 

$

19,807

 

$

20,217

 

(2.03%)

Comparable Hotel EBITDA attributable to the Company and OP unitholders

 

$

26,875

 

$

25,836

 

4.02%

 

NOTES:

(1)          The above comparable information assumes the eight hotel properties owned and included in the Company’s operations at March 31, 2017, and not under renovation during the three months ended March 31, 2017, were owned as of the beginning of the periods presented. Non-comparable adjustments include pre-acquisition results from the hotel acquired during the period offset by results from the hotel sold during the period.

(2)          All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.

(3)          See Exhibit 1 for reconciliation of net income (loss) to hotel EBITDA.

(4)          Excluded Hotels Under Renovation:

Philadelphia Courtyard Downtown, Plano Marriott Legacy Town Center, San Francisco Courtyard Downtown, Chicago Sofitel Magnificent Mile

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

SELECTED FINANCIAL AND OPERATING INFORMATION BY PROPERTY

(in thousands, except operating information)

(unaudited)

 

THE FOLLOWING TABLE PRESENTS SELECTED FINANCIAL AND OPERATING INFORMATION BY PROPERTY:

 

 

 

Three Months Ended March 31,

 

 

Actual

 

Non-
comparable
adjustments

 

Comparable

 

Actual

 

Non-
comparable
adjustments

 

Comparable

 

Actual

 

Comparable

 

 

2017

 

2017

 

2017

 

2016

 

2016

 

2016

 

% Variance

 

% Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL HILTON WASHINGTON D.C.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

  $

10,874

 

  $

-     

 

  $

10,874

 

  $

9,226

 

  $

-     

 

  $

9,226

 

17.86%

 

17.86%

Total Hotel Revenue

 

  $

15,835

 

  $

-     

 

  $

15,835

 

  $

13,766

 

  $

-     

 

  $

13,766

 

15.03%

 

15.03%

Hotel EBITDA

 

  $

5,005

 

  $

-     

 

  $

5,005

 

  $

3,615

 

  $

-     

 

  $

3,615

 

38.45%

 

38.45%

Hotel EBITDA Margin

 

31.61%

 

 

 

31.61%

 

26.26%

 

 

 

26.26%

 

5.35%

 

5.35%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

  $

219.68

 

  $

-     

 

  $

219.68

 

  $

184.35

 

  $

-     

 

  $

184.35

 

19.17%

 

19.17%

Occupancy

 

86.49%

 

0.00%

 

86.49%

 

81.45%

 

0.00%

 

81.45%

 

6.19%

 

6.19%

ADR

 

  $

253.99

 

  $

-     

 

  $

253.99

 

  $

226.32

 

  $

-     

 

  $

226.32

 

12.23%

 

12.23%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LA JOLLA HILTON TORREY PINES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

  $

6,125

 

  $

-     

 

  $

6,125

 

  $

5,824

 

  $

-     

 

  $

5,824

 

5.17%

 

5.17%

Total Hotel Revenue

 

  $

11,236

 

  $

-     

 

  $

11,236

 

  $

10,839

 

  $

-     

 

  $

10,839

 

3.66%

 

3.66%

Hotel EBITDA

 

  $

3,887

 

  $

-     

 

  $

3,887

 

  $

3,425

 

  $

-     

 

  $

3,425

 

13.49%

 

13.49%

Hotel EBITDA Margin

 

34.59%

 

 

 

34.59%

 

31.60%

 

 

 

31.60%

 

2.99%

 

2.99%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

  $

172.73

 

  $

-     

 

  $

172.73

 

  $

162.44

 

  $

-     

 

  $

162.44

 

6.33%

 

6.33%

Occupancy

 

79.87%

 

0.00%

 

79.87%

 

77.94%

 

0.00%

 

77.94%

 

2.48%

 

2.48%

ADR

 

  $

216.25

 

  $

-     

 

  $

216.25

 

  $

208.42

 

  $

-     

 

  $

208.42

 

3.76%

 

3.76%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CHICAGO SOFITEL MAGNIFICENT MILE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

  $

3,473

 

  $

-     

 

  $

3,473

 

  $

3,618

 

  $

-     

 

  $

3,618

 

(4.01%)

 

(4.01%)

Total Hotel Revenue

 

  $

4,786

 

  $

-     

 

  $

4,786

 

  $

5,260

 

  $

-     

 

  $

5,260

 

(9.01%)

 

(9.01%)

Hotel EBITDA

 

  $

(1,176)

 

  $

-     

 

  $

(1,176)

 

  $

(723)

 

  $

-     

 

  $

(723)

 

(62.66%)

 

(62.66%)

Hotel EBITDA Margin

 

(24.57%)

 

 

 

(24.57%)

 

(13.75%)

 

 

 

(13.75%)

 

(10.82%)

 

(10.82%)

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

  $

92.99

 

  $

-     

 

  $

92.99

 

  $

95.80

 

  $

-     

 

  $

95.80

 

(2.94%)

 

(2.94%)

Occupancy

 

66.57%

 

0.00%

 

66.57%

 

65.07%

 

0.00%

 

65.07%

 

2.31%

 

2.31%

ADR

 

  $

139.67

 

  $

-     

 

  $

139.67

 

  $

147.23

 

  $

-     

 

  $

147.23

 

(5.13%)

 

(5.13%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BARDESSONO HOTEL AND SPA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

  $

2,457

 

  $

 

  $

2,457

 

  $

2,290

 

  $

-     

 

  $

2,290

 

7.29%

 

7.29%

Total Hotel Revenue

 

  $

3,484

 

  $

 

  $

3,484

 

  $

3,452

 

  $

-     

 

  $

3,452

 

0.93%

 

0.93%

Hotel EBITDA

 

  $

233

 

  $

 

  $

233

 

  $

143

 

  $

-     

 

  $

143

 

62.94%

 

62.94%

Hotel EBITDA Margin

 

6.69%

 

 

 

6.69%

 

4.14%

 

 

 

4.14%

 

2.55%

 

2.55%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

  $

440.31

 

  $

-     

 

  $

440.31

 

  $

405.89

 

  $

-     

 

  $

405.89

 

8.48%

 

8.48%

Occupancy

 

75.70%

 

0.00%

 

75.70%

 

75.31%

 

0.00%

 

75.31%

 

0.52%

 

0.52%

ADR

 

  $

581.65

 

  $

-     

 

  $

581.65

 

  $

538.96

 

  $

-     

 

  $

538.96

 

7.92%

 

7.92%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KEY WEST PIER HOUSE RESORT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

  $

5,682

 

  $

-     

 

  $

5,682

 

  $

5,844

 

  $

-     

 

  $

5,844

 

(2.77%)

 

(2.77%)

Total Hotel Revenue

 

  $

6,977

 

  $

-     

 

  $

6,977

 

  $

7,072

 

  $

-     

 

  $

7,072

 

(1.34%)

 

(1.34%)

Hotel EBITDA

 

  $

3,662

 

  $

-     

 

  $

3,662

 

  $

3,668

 

  $

-     

 

  $

3,668

 

(0.16%)

 

(0.16%)

Hotel EBITDA Margin

 

52.49%

 

 

 

52.49%

 

51.87%

 

 

 

51.87%

 

0.62%

 

0.62%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

  $

444.59

 

  $

-     

 

  $

444.59

 

  $

452.26

 

  $

-     

 

  $

452.26

 

(1.70%)

 

(1.70%)

Occupancy

 

89.43%

 

0.00%

 

89.43%

 

92.87%

 

0.00%

 

92.87%

 

(3.71%)

 

(3.71%)

ADR

 

  $

497.15

 

  $

-     

 

  $

497.15

 

  $

486.97

 

  $

-     

 

  $

486.97

 

2.09%

 

2.09%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PARK HYATT BEAVER CREEK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

  $

-

 

  $

10,034

 

  $

10,034

 

  $

-

 

  $

9,892

 

  $

9,892

 

0.00%

 

1.44%

Total Hotel Revenue

 

  $

-

 

  $

18,810

 

  $

18,810

 

  $

-

 

  $

18,028

 

  $

18,028

 

0.00%

 

4.34%

Hotel EBITDA

 

  $

-

 

  $

7,068

 

  $

7,068

 

  $

-

 

  $

6,847

 

  $

6,847

 

0.00%

 

3.23%

Hotel EBITDA Margin

 

0.00%

 

 

 

37.58%

 

0.00%

 

 

 

37.98%

 

0.00%

 

(0.40%)

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

  $

-

 

  $

586.82

 

  $

586.82

 

  $

-

 

  $

572.10

 

  $

572.10

 

0.00%

 

2.57%

Occupancy

 

0.00%

 

83.74%

 

83.74%

 

0.00%

 

81.58%

 

81.58%

 

0.00%

 

2.65%

ADR

 

  $

-

 

  $

700.74

 

  $

700.74

 

  $

-

 

  $

701.24

 

  $

701.24

 

0.00%

 

(0.07%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PHILADELPHIA COURTYARD DOWNTOWN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

  $

4,960

 

  $

-     

 

  $

4,960

 

  $

5,065

 

  $

-     

 

  $

5,065

 

(2.07%)

 

(2.07%)

Total Hotel Revenue

 

  $

6,122

 

  $

-     

 

  $

6,122

 

  $

6,265

 

  $

-     

 

  $

6,265

 

(2.28%)

 

(2.28%)

Hotel EBITDA

 

  $

1,583

 

  $

-     

 

  $

1,583

 

  $

1,697

 

  $

-     

 

  $

1,697

 

(6.72%)

 

(6.72%)

Hotel EBITDA Margin

 

25.86%

 

 

 

25.86%

 

27.09%

 

 

 

27.09%

 

(1.23%)

 

(1.23%)

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

  $

110.44

 

  $

-     

 

  $

110.44

 

  $

111.54

 

  $

-     

 

  $

111.54

 

(0.99%)

 

(0.99%)

Occupancy

 

74.73%

 

0.00%

 

74.73%

 

75.31%

 

0.00%

 

75.31%

 

(0.77%)

 

(0.77%)

ADR

 

  $

147.79

 

  $

-     

 

  $

147.79

 

  $

148.10

 

  $

-     

 

  $

148.10

 

(0.21%)

 

(0.21%)

 



 

 

 

Three Months Ended March 31,

 

 

Actual

 

Non-
comparable
adjustments

 

Comparable

 

Actual

 

Non-
comparable
adjustments

 

Comparable

 

Actual

 

Comparable

 

 

2017

 

2017

 

2017

 

2016

 

2016

 

2016

 

% Variance

 

% Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PLANO MARRIOTT LEGACY TOWN CENTER

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

  $

5,106

 

  $

-     

 

  $

5,106

 

  $

5,217

 

  $

-     

 

  $

5,217

 

(2.13%)

 

(2.13%)

Total Hotel Revenue

 

  $

8,559

 

  $

-     

 

  $

8,559

 

  $

8,541

 

  $

-     

 

  $

8,541

 

0.21%

 

0.21%

Hotel EBITDA

 

  $

3,056

 

  $

-     

 

  $

3,056

 

  $

2,977

 

  $

-     

 

  $

2,977

 

2.65%

 

2.65%

Hotel EBITDA Margin

 

35.71%

 

 

 

35.71%

 

34.86%

 

 

 

34.86%

 

0.85%

 

0.85%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

  $

140.43

 

  $

-     

 

  $

140.43

 

  $

141.92

 

  $

-     

 

  $

141.92

 

(1.05%)

 

(1.05%)

Occupancy

 

71.78%

 

0.00%

 

71.78%

 

68.97%

 

0.00%

 

68.97%

 

4.07%

 

4.07%

ADR

 

  $

195.64

 

  $

-     

 

  $

195.64

 

  $

205.78

 

  $

-     

 

  $

205.78

 

(4.93%)

 

(4.93%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SAN FRANCISCO COURTYARD DOWNTOWN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

  $

8,342

 

  $

-     

 

  $

8,342

 

  $

9,399

 

  $

-     

 

  $

9,399

 

(11.25%)

 

(11.25%)

Total Hotel Revenue

 

  $

9,621

 

  $

-     

 

  $

9,621

 

  $

10,778

 

  $

-     

 

  $

10,778

 

(10.73%)

 

(10.73%)

Hotel EBITDA

 

  $

3,238

 

  $

-     

 

  $

3,238

 

  $

3,529

 

  $

-     

 

  $

3,529

 

(8.25%)

 

(8.25%)

Hotel EBITDA Margin

 

33.66%

 

 

 

33.66%

 

32.74%

 

 

 

32.74%

 

0.92%

 

0.92%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

  $

228.87

 

  $

-     

 

  $

228.87

 

  $

255.02

 

  $

-     

 

  $

255.02

 

(10.25%)

 

(10.25%)

Occupancy

 

79.30%

 

0.00%

 

79.30%

 

87.73%

 

0.00%

 

87.73%

 

(9.61%)

 

(9.61%)

ADR

 

  $

288.62

 

  $

-     

 

  $

288.62

 

  $

290.70

 

  $

-     

 

  $

290.70

 

(0.72%)

 

(0.72%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SEATTLE COURTYARD DOWNTOWN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

  $

 

  $

-     

 

  $

-     

 

  $

2,736

 

  $

(2,736)

 

  $

-     

 

(100.00%)

 

0.00%

Total Hotel Revenue

 

  $

 

  $

-     

 

  $

-     

 

  $

3,187

 

  $

(3,187)

 

  $

-     

 

(100.00%)

 

0.00%

Hotel EBITDA

 

  $

 

  $

-     

 

  $

-     

 

  $

1,228

 

  $

(1,228)

 

  $

-     

 

(100.00%)

 

0.00%

Hotel EBITDA Margin

 

0.00%

 

 

 

0.00%

 

38.53%

 

 

 

0.00%

 

(38.53%)

 

0.00%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

  $

 

  $

-     

 

  $

-     

 

  $

120.26

 

  $

(120.26)

 

  $

-     

 

(100.00%)

 

0.00%

Occupancy

 

0.00%

 

0.00%

 

0.00%

 

78.01%

 

(78.01%)

 

0.00%

 

(100.00%)

 

0.00%

ADR

 

  $

 

  $

-     

 

  $

-     

 

  $

154.16

 

  $

(154.16)

 

  $

-     

 

(100.00%)

 

0.00%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SEATTLE MARRIOTT WATERFRONT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

  $

5,413

 

  $

-     

 

  $

5,413

 

  $

4,987

 

  $

-     

 

  $

4,987

 

8.54%

 

8.54%

Total Hotel Revenue

 

  $

7,498

 

  $

-     

 

  $

7,498

 

  $

6,864

 

  $

-     

 

  $

6,864

 

9.24%

 

9.24%

Hotel EBITDA

 

  $

2,567

 

  $

-     

 

  $

2,567

 

  $

2,171

 

  $

-     

 

  $

2,171

 

18.24%

 

18.24%

Hotel EBITDA Margin

 

34.24%

 

 

 

34.24%

 

31.63%

 

 

 

31.63%

 

2.61%

 

2.61%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

  $

168.00

 

  $

-     

 

  $

168.00

 

  $

153.08

 

  $

-     

 

  $

153.08

 

9.75%

 

9.75%

Occupancy

 

81.23%

 

0.00%

 

81.23%

 

73.56%

 

0.00%

 

73.56%

 

10.43%

 

10.43%

ADR

 

  $

206.81

 

  $

-     

 

  $

206.81

 

  $

208.09

 

  $

-     

 

  $

208.09

 

(0.62%)

 

(0.62%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ST. THOMAS RITZ-CARLTON

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

  $

9,743

 

  $

-     

 

  $

9,743

 

  $

9,837

 

  $

-     

 

  $

9,837

 

(0.96%)

 

(0.96%)

Total Hotel Revenue

 

  $

15,675

 

  $

-     

 

  $

15,675

 

  $

16,319

 

  $

-     

 

  $

16,319

 

(3.95%)

 

(3.95%)

Hotel EBITDA

 

  $

4,408

 

  $

-     

 

  $

4,408

 

  $

4,971

 

  $

-     

 

  $

4,971

 

(11.33%)

 

(11.33%)

Hotel EBITDA Margin

 

28.12%

 

 

 

28.12%

 

30.46%

 

 

 

30.46%

 

(2.34%)

 

(2.34%)

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

  $

601.42

 

  $

-     

 

  $

601.42

 

  $

600.53

 

  $

-     

 

  $

600.53

 

0.15%

 

0.15%

Occupancy

 

78.68%

 

0.00%

 

78.68%

 

79.47%

 

0.00%

 

79.47%

 

(0.99%)

 

(0.99%)

ADR

 

  $

764.40

 

  $

-     

 

  $

764.40

 

  $

755.62

 

  $

-     

 

  $

755.62

 

1.16%

 

1.16%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TAMPA RENAISSANCE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

  $

5,243

 

  $

-     

 

  $

5,243

 

  $

5,208

 

  $

-     

 

  $

5,208

 

0.67%

 

0.67%

Total Hotel Revenue

 

  $

7,463

 

  $

-     

 

  $

7,463

 

  $

7,421

 

  $

-     

 

  $

7,421

 

0.57%

 

0.57%

Hotel EBITDA

 

  $

2,268

 

  $

-     

 

  $

2,268

 

  $

2,756

 

  $

-     

 

  $

2,756

 

(17.71%)

 

(17.71%)

Hotel EBITDA Margin

 

30.39%

 

 

 

30.39%

 

37.14%

 

 

 

37.14%

 

(6.75%)

 

(6.75%)

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

  $

198.81

 

  $

-     

 

  $

198.81

 

  $

195.32

 

  $

-     

 

  $

195.32

 

1.79%

 

1.79%

Occupancy

 

84.08%

 

0.00%

 

84.08%

 

88.19%

 

0.00%

 

88.19%

 

(4.66%)

 

(4.66%)

ADR

 

  $

236.45

 

  $

-     

 

  $

236.45

 

  $

221.47

 

  $

-     

 

  $

221.47

 

6.76%

 

6.76%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PRIME PROPERTIES TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

  $

67,418

 

  $

10,034

 

  $

77,452

 

  $

69,251

 

  $

7,156

 

  $

76,407

 

(2.65%)

 

1.37%

Total Hotel Revenue

 

  $

97,256

 

  $

18,810

 

  $

116,066

 

  $

99,764

 

  $

14,841

 

  $

114,605

 

(2.51%)

 

1.27%

Hotel EBITDA

 

  $

28,731

 

  $

7,068

 

  $

35,799

 

  $

29,457

 

  $

5,619

 

  $

35,076

 

(2.46%)

 

2.06%

Hotel EBITDA Margin

 

29.54%

 

 

 

30.84%

 

29.53%

 

 

 

30.61%

 

0.01%

 

0.23%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

  $

202.35

 

  $

586.82

 

  $

221.11

 

  $

192.56

 

  $

(1,310.59)

 

  $

215.74

 

5.08%

 

2.49%

Occupancy

 

78.44%

 

83.74%

 

78.69%

 

77.77%

 

(66.68%)

 

77.94%

 

0.86%

 

0.96%

ADR

 

  $

258.00

 

  $

700.74

 

  $

281.00

 

  $

247.62

 

  $

(1,965.35)

 

  $

276.81

 

4.19%

 

1.51%

 

NOTES:

(1)        The above comparable information assumes the twelve hotel properties owned and included in the Company’s operations at March 31, 2017, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from the hotel acquired during the period offset by results from the hotel sold during the period.

(2)        All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.

(3)        See Exhibit 1 for reconciliation of net income (loss) to hotel EBITDA.

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

SELECTED FINANCIAL AND OPERATING INFORMATION BY PROPERTY

(in thousands, except operating information)

(unaudited)

 

THE FOLLOWING TABLE PRESENTS SELECTED FINANCIAL AND OPERATING INFORMATION BY PROPERTY:

 

 

 

TTM Ended March 31,

 

 

 

Actual

 

Non-
comparable
adjustments

 

Comparable

 

 

 

2017

 

2017

 

2017

 

 

 

 

 

 

 

 

 

CAPITAL HILTON WASHINGTON D.C.

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

Rooms Revenue

 

  $

42,785

 

  $

-   

 

  $

42,785

 

Total Hotel Revenue

 

  $

60,681

 

  $

-   

 

  $

60,681

 

Hotel EBITDA

 

  $

18,812

 

  $

-   

 

  $

18,812

 

Hotel EBITDA Margin

 

31.00%

 

 

 

31.00%

 

Selected Operating Information:

 

 

 

 

 

 

 

RevPAR

 

  $

213.12

 

  $

-   

 

  $

213.12

 

Occupancy

 

89.85%

 

0.00%

 

89.85%

 

ADR

 

  $

237.21

 

  $

-   

 

  $

237.21

 

 

 

 

 

 

 

 

 

LA JOLLA HILTON TORREY PINES

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

Rooms Revenue

 

  $

23,865

 

  $

-   

 

  $

23,865

 

Total Hotel Revenue

 

  $

42,455

 

  $

-   

 

  $

42,455

 

Hotel EBITDA

 

  $

13,384

 

  $

-   

 

  $

13,384

 

Hotel EBITDA Margin

 

31.53%

 

 

 

31.53%

 

Selected Operating Information:

 

 

 

 

 

 

 

RevPAR

 

  $

165.95

 

  $

-   

 

  $

165.95

 

Occupancy

 

84.32%

 

0.00%

 

84.32%

 

ADR

 

  $

196.80

 

  $

-   

 

  $

196.80

 

 

 

 

 

 

 

 

 

CHICAGO SOFITEL MAGNIFICENT MILE

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

Rooms Revenue

 

  $

26,881

 

  $

-   

 

  $

26,881

 

Total Hotel Revenue

 

  $

36,405

 

  $

-   

 

  $

36,405

 

Hotel EBITDA

 

  $

7,947

 

  $

-   

 

  $

7,947

 

Hotel EBITDA Margin

 

21.83%

 

 

 

21.83%

 

Selected Operating Information:

 

 

 

 

 

 

 

RevPAR

 

  $

177.46

 

  $

-   

 

  $

177.46

 

Occupancy

 

82.84%

 

0.00%

 

82.84%

 

ADR

 

  $

214.23

 

  $

-   

 

  $

214.23

 

 

 

 

 

 

 

 

 

BARDESSONO HOTEL AND SPA

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

Rooms Revenue

 

  $

14,214

 

  $

-   

 

  $

14,214

 

Total Hotel Revenue

 

  $

18,966

 

  $

-   

 

  $

18,966

 

Hotel EBITDA

 

  $

5,119

 

  $

-   

 

  $

5,119

 

Hotel EBITDA Margin

 

26.99%

 

 

 

26.99%

 

Selected Operating Information:

 

 

 

 

 

 

 

RevPAR

 

  $

628.09

 

  $

-   

 

  $

628.09

 

Occupancy

 

84.49%

 

0.00%

 

84.49%

 

ADR

 

  $

743.35

 

  $

-   

 

  $

743.35

 

 

 

 

 

 

 

 

 

KEY WEST PIER HOUSE RESORT

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

Rooms Revenue

 

  $

18,604

 

  $

-   

 

  $

18,604

 

Total Hotel Revenue

 

  $

23,340

 

  $

-   

 

  $

23,340

 

Hotel EBITDA

 

  $

10,223

 

  $

-   

 

  $

10,223

 

Hotel EBITDA Margin

 

43.80%

 

 

 

43.80%

 

Selected Operating Information:

 

 

 

 

 

 

 

RevPAR

 

  $

358.94

 

  $

-   

 

  $

358.94

 

Occupancy

 

87.04%

 

0.00%

 

87.04%

 

ADR

 

  $

412.40

 

  $

-   

 

  $

412.40

 

 

 

 

 

 

 

 

 

PARK HYATT BEAVER CREEK

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

Rooms Revenue

 

  $

-   

 

  $

18,919

 

  $

18,919

 

Total Hotel Revenue

 

  $

-   

 

  $

40,931

 

  $

40,931

 

Hotel EBITDA

 

  $

-   

 

  $

9,950

 

  $

9,950

 

Hotel EBITDA Margin

 

0.00%

 

 

 

24.31%

 

Selected Operating Information:

 

 

 

 

 

 

 

RevPAR

 

  $

-   

 

  $

272.82

 

  $

272.82

 

Occupancy

 

0.00%

 

62.50%

 

62.50%

 

ADR

 

  $

-   

 

  $

436.48

 

  $

436.48

 

 

 

 

 

 

 

 

 

PHILADELPHIA COURTYARD DOWNTOWN

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

Rooms Revenue

 

  $

27,155

 

  $

-   

 

  $

27,155

 

Total Hotel Revenue

 

  $

32,500

 

  $

-   

 

  $

32,500

 

Hotel EBITDA

 

  $

12,442

 

  $

-   

 

  $

12,442

 

Hotel EBITDA Margin

 

38.28%

 

 

 

38.28%

 

Selected Operating Information:

 

 

 

 

 

 

 

RevPAR

 

  $

149.10

 

  $

-   

 

  $

149.10

 

Occupancy

 

81.68%

 

0.00%

 

81.68%

 

ADR

 

  $

182.54

 

  $

-   

 

  $

182.54

 

 



 

 

 

TTM Ended March 31,

 

 

 

Actual

 

Non-
comparable
adjustments

 

Comparable

 

 

 

2017

 

2017

 

2017

 

 

 

 

 

 

 

 

 

PLANO MARRIOTT LEGACY TOWN CENTER

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

Rooms Revenue

 

  $

19,788

 

  $

-   

 

  $

19,788

 

Total Hotel Revenue

 

  $

32,020

 

  $

-   

 

  $

32,020

 

Hotel EBITDA

 

  $

11,100

 

  $

-   

 

  $

11,100

 

Hotel EBITDA Margin

 

34.67%

 

 

 

34.67%

 

Selected Operating Information:

 

 

 

 

 

 

 

RevPAR

 

  $

134.19

 

  $

-   

 

  $

134.19

 

Occupancy

 

71.27%

 

0.00%

 

71.27%

 

ADR

 

  $

188.29

 

  $

-   

 

  $

188.29

 

 

 

 

 

 

 

 

 

SAN FRANCISCO COURTYARD DOWNTOWN

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

Rooms Revenue

 

  $

35,192

 

  $

-   

 

  $

35,192

 

Total Hotel Revenue

 

  $

40,207

 

  $

-   

 

  $

40,207

 

Hotel EBITDA

 

  $

12,499

 

  $

-   

 

  $

12,499

 

Hotel EBITDA Margin

 

31.09%

 

 

 

31.09%

 

Selected Operating Information:

 

 

 

 

 

 

 

RevPAR

 

  $

238.07

 

  $

-   

 

  $

238.07

 

Occupancy

 

87.48%

 

0.00%

 

87.48%

 

ADR

 

  $

272.14

 

  $

-   

 

  $

272.14

 

 

 

 

 

 

 

 

 

SEATTLE COURTYARD DOWNTOWN

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

Rooms Revenue

 

  $

4,233

 

  $

(4,233)

 

  $

-   

 

Total Hotel Revenue

 

  $

4,808

 

  $

(4,808)

 

  $

-   

 

Hotel EBITDA

 

  $

1,936

 

  $

(1,936)

 

  $

-   

 

Hotel EBITDA Margin

 

40.27%

 

 

 

0.00%

 

Selected Operating Information:

 

 

 

 

 

 

 

RevPAR

 

  $

186.07

 

  $

(186.07)

 

  $

-   

 

Occupancy

 

89.45%

 

(89.45%)

 

0.00%

 

ADR

 

  $

208.01

 

  $

(208.01)

 

  $

-   

 

 

 

 

 

 

 

 

 

SEATTLE MARRIOTT WATERFRONT

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

Rooms Revenue

 

  $

29,174

 

  $

-   

 

  $

29,174

 

Total Hotel Revenue

 

  $

38,282

 

  $

-   

 

  $

38,282

 

Hotel EBITDA

 

  $

15,511

 

  $

-   

 

  $

15,511

 

Hotel EBITDA Margin

 

40.52%

 

 

 

40.52%

 

Selected Operating Information:

 

 

 

 

 

 

 

RevPAR

 

  $

223.26

 

  $

-   

 

  $

223.26

 

Occupancy

 

84.99%

 

0.00%

 

84.99%

 

ADR

 

  $

262.69

 

  $

-   

 

  $

262.69

 

 

 

 

 

 

 

 

 

ST. THOMAS RITZ-CARLTON

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

Rooms Revenue

 

  $

27,701

 

  $

-   

 

  $

27,701

 

Total Hotel Revenue

 

  $

49,634

 

  $

-   

 

  $

49,634

 

Hotel EBITDA

 

  $

8,250

 

  $

-   

 

  $

8,250

 

Hotel EBITDA Margin

 

16.62%

 

 

 

16.62%

 

Selected Operating Information:

 

 

 

 

 

 

 

RevPAR

 

  $

421.64

 

  $

-   

 

  $

421.64

 

Occupancy

 

78.26%

 

0.00%

 

78.26%

 

ADR

 

  $

538.77

 

  $

-   

 

  $

538.77

 

 

 

 

 

 

 

 

 

TAMPA RENAISSANCE

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

Rooms Revenue

 

  $

16,419

 

  $

-   

 

  $

16,419

 

Total Hotel Revenue

 

  $

23,923

 

  $

-   

 

  $

23,923

 

Hotel EBITDA

 

  $

6,290

 

  $

-   

 

  $

6,290

 

Hotel EBITDA Margin

 

26.29%

 

 

 

26.29%

 

Selected Operating Information:

 

 

 

 

 

 

 

RevPAR

 

  $

153.53

 

  $

-   

 

  $

153.53

 

Occupancy

 

80.19%

 

0.00%

 

80.19%

 

ADR

 

  $

191.47

 

  $

-   

 

  $

191.47

 

 

 

 

 

 

 

 

 

PRIME PROPERTIES TOTAL

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

Rooms Revenue

 

  $

286,011

 

  $

14,686

 

  $

300,697

 

Total Hotel Revenue

 

  $

403,221

 

  $

36,123

 

  $

439,344

 

Hotel EBITDA

 

  $

123,513

 

  $

8,014

 

  $

131,527

 

Hotel EBITDA Margin

 

30.63%

 

 

 

29.94%

 

Selected Operating Information:

 

 

 

 

 

 

 

RevPAR

 

  $

208.16

 

  $

315.17

 

  $

211.67

 

Occupancy

 

83.20%

 

49.35%

 

82.09%

 

ADR

 

  $

250.21

 

  $

638.67

 

  $

257.87

 

 

NOTES:

 

(1)

The above comparable information assumes the twelve hotel properties owned and included in the Company’s operations at March 31, 2017, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from the hotel acquired during the period offset by results from the hotel sold during the period.

 

(2)

All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.

 

(3)

See Exhibit 1 for reconciliation of net income (loss) to hotel EBITDA.

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

HOTEL REVENUE & EBITDA FOR TRAILING TWELVE MONTHS

(dollars in thousands)

(unaudited)

 

 

 

 

Actual

 

Non-
comparable
adjustments

 

Comparable

 

Actual

 

Non-
comparable
adjustments

 

Comparable

 

Actual

 

Non-
comparable
adjustments

 

Comparable

 

Actual

 

Non-
comparable
adjustments

 

Comparable

 

 

 

2017

 

2017

 

2017

 

2016

 

2016

 

2016

 

2016

 

2016

 

2016

 

2016

 

2016

 

2016

 

 

 

1st Quarter

 

1st Quarter

 

1st Quarter

 

4th Quarter

 

4th Quarter

 

4th Quarter

 

3rd Quarter

 

3rd Quarter

 

3rd Quarter

 

2nd Quarter

 

2nd Quarter

 

2nd Quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Hotel Revenue

 

$

97,256

 

$

18,810

 

$

116,066

 

$

93,952

 

$

8,785

 

$

102,737

 

$

99,618

 

$

8,756

 

$

108,374

 

$

112,395

 

$

(228)

 

$

112,167

 

Hotel EBITDA

 

$

28,731

 

$

7,068

 

$

35,799

 

$

26,326

 

$

1,547

 

$

27,873

 

$

29,971

 

$

1,658

 

$

31,629

 

$

38,485

 

$

(2,259)

 

$

36,226

 

Hotel EBITDA Margin

 

29.54%

 

 

 

30.84%

 

28.02%

 

 

 

27.13%

 

30.09%

 

 

 

29.19%

 

34.24%

 

 

 

32.30%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA % of Total TTM

 

23.3%

 

 

 

27.2%

 

21.2%

 

 

 

21.2%

 

24.3%

 

 

 

24.1%

 

31.2%

 

 

 

27.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

JV Interests in EBITDA

 

$

2,223

 

$

-     

 

$

2,223

 

$

1,722

 

$

-     

 

$

1,722

 

$

1,688

 

$

-     

 

$

1,688

 

$

2,416

 

$

-     

 

$

2,416

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual

 

Non-
comparable
adjustments

 

Comparable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2017

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TTM

 

TTM

 

TTM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Hotel Revenue

 

$

403,221

 

$

36,123

 

$

439,344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel EBITDA

 

$

123,513

 

$

8,014

 

$

131,527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel EBITDA Margin

 

30.63%

 

 

 

29.94%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA % of Total TTM

 

100.0%

 

 

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

JV Interests in EBITDA

 

$

8,049

 

$

-     

 

$

 8,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOTES:

(1)          The above comparable information assumes the twelve hotel properties owned and included in the Company’s operations at March 31, 2017, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from the hotel acquired during the period offset by results from the hotel sold during the period.

(2)          All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.

(3)          See Exhibit 1 for reconciliation of net income (loss) to hotel EBITDA.

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

TOTAL ENTERPRISE VALUE

MARCH 31, 2017

(in thousands, except share price)

(unaudited)

 

 

 

 

 

March 31,

 

 

 

2017

 

End of quarter common shares outstanding

 

31,766

 

Partnership units outstanding (common stock equivalents)

 

4,939

 

Combined common shares and partnership units outstanding

 

36,705

 

Common stock price at quarter end

 

$

10.61

 

Market capitalization at quarter end

 

$

389,440

 

Series B convertible preferred stock

 

$

121,646

 

Debt on balance sheet date

 

$

864,690

 

Joint venture partner’s share of consolidated debt

 

$

(48,023

)

Net working capital (see below)

 

$

(181,853

)

Total enterprise value (TEV)

 

$

1,145,900

 

 

 

 

 

Ashford Inc. Investment:

 

 

 

Common stock owned at end of quarter

 

195

 

Common stock price at quarter end

 

$

59.00

 

Market value of Ashford Inc. investment

 

$

11,498

 

 

 

 

 

Cash and cash equivalents

 

$

157,946

 

Restricted cash

 

$

34,161

 

Accounts receivable, net

 

$

23,086

 

Prepaid expenses

 

$

6,039

 

Due from affiliates, net

 

$

(2,934

)

Due from third-party hotel managers, net

 

$

9,181

 

Market value of Ashford Inc. investment

 

$

11,498

 

Total current assets

 

$

238,977

 

 

 

 

 

Accounts payable, net & accrued expenses

 

$

49,099

 

Dividends payable

 

$

8,025

 

Total current liabilities

 

$

57,124

 

 

 

 

 

Net working capital*

 

$

181,853

 

 

 

* Includes the Company’s pro rata share of net working capital in joint ventures.

 



 

Ashford Hospitality Prime, Inc. and Subsidiaries

Anticipated Capital Expenditures Calendar (a)

 

 

 

 

 

2017

 

Rooms

1st Quarter

2nd Quarter

3rd Quarter

4th Quarter

 

 

Actual

Estimated

Estimated

Estimated

Philadelphia Courtyard Downtown

499

x

 

 

 

Plano Marriott Legacy Town Center

404

x

x

 

x

San Francisco Courtyard Downtown

405

x

x

x

x

Chicago Sofitel Magnificent Mile

415

x

 

 

x

Capital Hilton Washington D.C.

550

 

 

 

x

 

(a) Only hotels which have had or are expected to have significant capital expenditures that could result in displacement in 2017 are included in this table.

 



 

Exhibit 1

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME TO HOTEL EBITDA

(in thousands)

(unaudited)

 

 

 

2017

 

2016

 

2016

 

2016

 

March 31, 2017

 

 

1st Quarter

 

4th Quarter

 

3rd Quarter

 

2nd Quarter

 

TTM

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

14,951

 

$

12,615

 

$

42,999

 

$

25,004

 

$

95,569

(Income) loss from consolidated entities attributable to noncontrolling interests

 

(1,444)

 

(971)

 

(965)

 

(1,700)

 

(5,080)

Net income (loss) attributable to the Company

 

13,507

 

11,644

 

42,034

 

23,304

 

90,489

Non-property adjustments

 

-    

 

1

 

(26,358)

 

9

 

(26,348)

Interest income

 

(10)

 

(10)

 

(9)

 

(8)

 

(37)

Interest expense

 

1,280

 

1,672

 

1,655

 

1,623

 

6,230

Amortization of loan costs

 

130

 

135

 

133

 

130

 

528

Depreciation and amortization

 

11,851

 

11,555

 

11,175

 

11,263

 

45,844

Income tax expense (benefit)

 

133

 

(21)

 

53

 

(92)

 

73

Non-Hotel EBITDA ownership expense

 

396

 

379

 

323

 

556

 

1,654

Income (loss) from consolidated entities attributable to noncontrolling interests

 

1,444

 

971

 

965

 

1,700

 

5,080

Hotel EBITDA including amounts attributable to noncontrolling interest

 

28,731

 

26,326

 

29,971

 

38,485

 

123,513

 

 

 

 

 

 

 

 

 

 

 

Non-comparable adjustments

 

7,068

 

1,547

 

1,658

 

(2,259)

 

8,014

 

 

 

 

 

 

 

 

 

 

 

Comparable Hotel EBITDA

 

$

35,799

 

$

27,873

 

$

31,629

 

$

36,226

 

$

131,527

 

NOTES:

(1)         The above comparable information assumes the twelve hotel properties owned and included in the Company’s operations at March 31, 2017, were owned  as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from the hotel acquired during the period offset by results from the hotel sold during the period.

(2)         All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.

 



Exhibit 1

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)

 

 

 

Three months Ended March 31, 2017

 

 

 

Capital
Hilton
Washington
D.C.

 

La Jolla
Hilton
Torrey
Pines

 

Chicago
Sofitel
Magnificent
Mile

 

Bardessono
Hotel & Spa

 

Key West
Pier House
Resort

 

Park Hyatt
Beaver
Creek

 

Philadelphia
Courtyard
Downtown

 

Plano
Marriott
Legacy
Town
Center

 

San
Francisco
Courtyard
Downtown

 

Seattle
Courtyard
Downtown

 

Seattle
Marriott
Waterfront

 

St. Thomas
Ritz-
Carlton

 

Tampa
Renaissance

 

Hotel
Total

 

Corporate /
Allocated

 

Ashford
Hospitality
Prime, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

  $

3,286

 

  $

2,265

 

  $

(2,768)

 

  $

(547)

 

  $

2,963

 

  $

(7)

 

  $

10

 

  $

1,867

 

  $

2,217

 

  $

-    

 

  $

1,570

 

  $

2,749

 

  $

1,346

 

  $

14,951

 

  $

(15,240)

 

  $

(289)

 

(Income) loss from consolidated entities attributable to noncontrolling interests

 

(854)

 

(590)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(1,444)

 

1,465

 

21

 

Net (income) loss attributable to redeemable noncontrolling interests in operating partnership

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

255

 

255

 

Net income (loss) attributable to the Company

 

2,432

 

1,675

 

(2,768)

 

(547)

 

2,963

 

(7)

 

10

 

1,867

 

2,217

 

-    

 

1,570

 

2,749

 

1,346

 

13,507

 

(13,520)

 

(13)

 

Non-property adjustments

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

Interest Income

 

(2)

 

(1)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(3)

 

-    

 

(3)

 

(1)

 

-    

 

(10)

 

(102)

 

(112)

 

Interest expense

 

-    

 

-    

 

617

 

-    

 

-    

 

7

 

54

 

-    

 

-    

 

-    

 

-    

 

602

 

-    

 

1,280

 

5,873

 

7,153

 

Amortization of loan cost

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

130

 

-    

 

130

 

919

 

1,049

 

Depreciation and amortization

 

1,588

 

1,518

 

972

 

618

 

689

 

-    

 

1,507

 

1,188

 

989

 

-    

 

994

 

855

 

933

 

11,851

 

120

 

11,971

 

Income tax expense (benefit)

 

-    

 

94

 

(1)

 

-    

 

-    

 

-    

 

2

 

(1)

 

-    

 

-    

 

-    

 

39

 

-    

 

133

 

(611)

 

(478)

 

Non-Hotel EBITDA ownership expense

 

133

 

11

 

4

 

162

 

10

 

-    

 

10

 

2

 

35

 

-    

 

6

 

34

 

(11)

 

396

 

(396)

 

-    

 

Income (loss) from consolidated entities attributable to noncontrolling interests

 

854

 

590

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,444

 

(1,444)

 

-    

 

Hotel EBITDA including amounts attributable to noncontrolling interest

 

5,005

 

3,887

 

(1,176)

 

233

 

3,662

 

-    

 

1,583

 

3,056

 

3,238

 

-    

 

2,567

 

4,408

 

2,268

 

28,731

 

(9,161)

 

19,570

 

Less: EBITDA adjustments attributable to non-controlling interest

 

(397)

 

(382)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(779)

 

(402)

 

(1,181)

 

(Income) loss from consolidated entities attributable to noncontrolling interests

 

(854)

 

(590)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(1,444)

 

1,444

 

-    

 

Net income (loss) attributable to redeemable noncontrolling interest in operating partnership

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(255)

 

(255)

 

Hotel EBITDA attributable to the Company and OP unitholders

 

  $

3,754

 

  $

2,915

 

  $

(1,176)

 

  $

233

 

  $

3,662

 

  $

-    

 

  $

1,583

 

  $

3,056

 

  $

3,238

 

  $

-    

 

  $

2,567

 

  $

4,408

 

  $

2,268

 

  $

26,508

 

  $

(8,374)

 

  $

18,134

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-comparable adjustments

 

-    

 

-    

 

-    

 

-    

 

-    

 

7,068

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

7,068

 

 

 

 

 

Comparable Hotel EBITDA

 

  $

5,005

 

  $

3,887

 

  $

(1,176)

 

  $

233

 

  $

3,662

 

  $

7,068

 

  $

1,583

 

  $

3,056

 

  $

3,238

 

  $

-    

 

  $

2,567

 

  $

4,408

 

  $

2,268

 

  $

35,799

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL HOTELS NOT UNDER RENOVATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel EBITDA including amounts attributable to noncontrolling interest

 

  $

5,005

 

  $

3,887

 

  $

-    

 

  $

233

 

  $

3,662

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

2,567

 

  $

4,408

 

  $

2,268

 

  $

22,030

 

 

 

 

 

Non-comparable adjustments

 

-    

 

-    

 

-    

 

-    

 

-    

 

7,068

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

7,068

 

 

 

 

 

Comparable Hotel EBITDA

 

  $

5,005

 

  $

3,887

 

  $

-    

 

  $

233

 

  $

3,662

 

  $

7,068

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

2,567

 

  $

4,408

 

  $

2,268

 

  $

29,098

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

HOTEL EBITDA BY LOAN POOL

(in thousands)

(unaudited)

 

GACC Sofitel - 1 hotel

 

  $

-    

 

  $

-    

 

  $

(1,176)

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

(1,176)

 

 

 

 

 

Credit Agricole Pier House - 1 hotel

 

-    

 

-    

 

-    

 

-    

 

3,662

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

3,662

 

 

 

 

 

Column Financial Bardessono - 1 hotel

 

-    

 

-    

 

-    

 

233

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

233

 

 

 

 

 

Apollo Ritz-Carlton St Thomas - 1 hotel

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

4,408

 

-    

 

4,408

 

 

 

 

 

Aareal - 2 hotels

 

5,005

 

3,887

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

8,892

 

 

 

 

 

Morgan Stanley Pool -5 hotels

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,583

 

3,056

 

3,238

 

-    

 

2,567

 

-    

 

2,268

 

12,712

 

 

 

 

 

JP Morgan Park Hyatt Beaver Creek -1 hotel

 

-    

 

-    

 

-    

 

-    

 

-    

 

7,068

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

7,068

 

 

 

 

 

Total

 

  $

5,005

 

  $

3,887

 

  $

(1,176)

 

  $

233

 

  $

3,662

 

  $

7,068

 

  $

1,583

 

  $

3,056

 

  $

3,238

 

  $

-    

 

  $

2,567

 

  $

4,408

 

  $

2,268

 

  $

35,799

 

 

 

 

 

 

NOTES:

(1)     The above comparable information assumes the twelve hotel properties owned and included in the Company’s operations at March 31, 2017, were owned  as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from the hotel acquired during the period offset by results from the hotel sold during the period.

(2)     All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.

(3)     Excluded Hotels Under Renovation

Philadelphia Courtyard Downtown; Plano Marriott Legacy Town Center; San Francisco Courtyard Downtown; Chicago Sofitel Magnificent Mile

 



 

Exhibit 1

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)

 

 

 

Three months Ended December 31, 2016

 

 

 

Capital
Hilton
Washington
D.C.

 

La Jolla
Hilton
Torrey
Pines

 

Chicago
Sofitel
Magnificent
Mile

 

Bardessono
Hotel & Spa

 

Key West
Pier House
Resort

 

Park Hyatt
Beaver
Creek

 

Philadelphia
Courtyard
Downtown

 

Plano
Marriott
Legacy
Town
Center

 

San
Francisco
Courtyard
Downtown

 

Seattle
Courtyard
Downtown

 

Seattle
Marriott
Waterfront

 

St. Thomas
Ritz-
Carlton

 

Tampa
Renaissance

 

Hotel Total

 

Corporate /
Allocated

 

Ashford
Hospitality
Prime, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 $

2,448 

 

 $

1,204 

 

 $

586 

 

 $

663 

 

 $

1,781 

 

 $

-    

 

 $

818 

 

 $

1,533 

 

 $

1,160 

 

 $

-    

 

 $

2,078 

 

 $

(353)

 

 $

697 

 

 $

12,615 

 

 $

(11,770)

 

 $

845 

 

(Income) loss from consolidated entities attributable to noncontrolling interests

 

(645)

 

(326)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(971)

 

435 

 

(536)

 

Net (income) loss attributable to redeemable noncontrolling interests in operating partnership

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

95 

 

95 

 

Net income (loss) attributable to the Company

 

1,803 

 

878 

 

586 

 

663 

 

1,781 

 

-    

 

818 

 

1,533 

 

1,160 

 

-    

 

2,078 

 

(353)

 

697 

 

11,644 

 

(11,240)

 

404 

 

Non-property adjustments

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

 

-    

 

 

(1)

 

-    

 

Interest Income

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(1)

 

(1)

 

(4)

 

-    

 

(3)

 

(1)

 

-    

 

(10)

 

(25)

 

(35)

 

Interest expense

 

-    

 

-    

 

586 

 

-    

 

-    

 

-    

 

496 

 

-    

 

-    

 

-    

 

-    

 

590 

 

-    

 

1,672 

 

7,380 

 

9,052 

 

Amortization of loan cost

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

 

-    

 

-    

 

-    

 

-    

 

127 

 

-    

 

135 

 

628 

 

763 

 

Depreciation and amortization

 

1,582 

 

1,512 

 

951 

 

610 

 

687 

 

-    

 

1,470 

 

1,174 

 

825 

 

-    

 

964 

 

831 

 

949 

 

11,555 

 

-    

 

11,555 

 

Income tax expense (benefit)

 

29 

 

(32)

 

-    

 

-    

 

-    

 

-    

 

(2)

 

-    

 

-    

 

-    

 

-    

 

(16)

 

-    

 

(21)

 

573 

 

552 

 

Non-Hotel EBITDA ownership expense

 

37 

 

106 

 

64 

 

158 

 

 

-    

 

 

(8)

 

 

-    

 

 

10 

 

(9)

 

379 

 

(379)

 

-    

 

Income (loss) from consolidated entities attributable to noncontrolling interests

 

645 

 

326 

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

971 

 

(971)

 

-    

 

Hotel EBITDA including amounts attributable to noncontrolling interest

 

4,096 

 

2,790 

 

2,187 

 

1,431 

 

2,469 

 

-    

 

2,794 

 

2,698 

 

1,987 

 

-    

 

3,048 

 

1,189 

 

1,637 

 

26,326 

 

(4,035)

 

22,291 

 

Less: EBITDA adjustments attributable to non-controlling interest

 

(379)

 

(372)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(751)

 

(388)

 

(1,139)

 

(Income) loss from consolidated entities attributable to noncontrolling interests

 

(645)

 

(326)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(971)

 

971 

 

-    

 

Net income (loss) attributable to redeemable noncontrolling interest in operating partnership

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(95)

 

(95)

 

Hotel EBITDA attributable to the Company and OP unitholders

 

 $

3,072 

 

 $

2,092 

 

 $

2,187 

 

 $

1,431 

 

 $

2,469 

 

 $

-    

 

 $

2,794 

 

 $

2,698 

 

 $

1,987 

 

 $

-    

 

 $

3,048 

 

 $

1,189 

 

 $

1,637 

 

 $

24,604 

 

 $

(3,547

)

 $

21,057 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-comparable adjustments

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,547 

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,547 

 

 

 

 

 

Comparable Hotel EBITDA

 

 $

4,096 

 

 $

2,790 

 

 $

2,187 

 

 $

1,431 

 

 $

2,469 

 

 $

1,547 

 

 $

2,794 

 

 $

2,698 

 

 $

1,987 

 

 $

-    

 

 $

3,048 

 

 $

1,189 

 

 $

1,637 

 

 $

27,873 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

 

HOTEL EBITDA BY LOAN POOL

 

(in thousands)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GACC Sofitel - 1 hotel

 

 $

-    

 

 $

-    

 

 $

2,187 

 

 $

-    

 

 $

-    

 

 $

-    

 

 $

-    

 

 $

-    

 

 $

-    

 

 $

-    

 

 $

-    

 

 $

-    

 

 $

-    

 

 $

2,187 

 

 

 

 

 

Credit Agricole Pier House - 1 hotel

 

-    

 

-    

 

-    

 

-    

 

2,469 

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

2,469 

 

 

 

 

 

Column Financial Bardessono - 1 hotel

 

-    

 

-    

 

-    

 

1,431 

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,431 

 

 

 

 

 

Apollo Ritz-Carlton St Thomas - 1 hotel

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,189 

 

-    

 

1,189 

 

 

 

 

 

Aareal - 2 hotels

 

4,096 

 

2,790 

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

6,886 

 

 

 

 

 

Morgan Stanley Pool -5 hotels

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

2,794 

 

2,698 

 

1,987 

 

-    

 

3,048 

 

-    

 

1,637 

 

12,164 

 

 

 

 

 

JP Morgan Park Hyatt Beaver Creek -1 hotel

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,547 

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,547 

 

 

 

 

 

Total

 

 $

4,096 

 

 $

2,790 

 

 $

2,187 

 

 $

1,431 

 

 $

2,469 

 

 $

1,547 

 

 $

2,794 

 

 $

2,698 

 

 $

1,987 

 

 $

-    

 

 $

3,048 

 

 $

1,189 

 

 $

1,637 

 

 $

27,873 

 

 

 

 

 

 

NOTES:

(1)  The above comparable information assumes the twelve hotel properties owned and included in the Company’s operations at March 31, 2017, were owned  as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from the hotel acquired during the period offset by results from the hotel sold during the period.

(2)  All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.

 


 


 

Exhibit 1

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)

 

 

 

Three months Ended September 30, 2016

 

 

 

Capital
Hilton
Washington
D.C.

 

La Jolla
Hilton
Torrey
Pines

 

Chicago
Sofitel
Magnificent
Mile

 

Bardessono
Hotel & Spa

 

Key West
Pier House
Resort

 

Park Hyatt
Beaver
Creek

 

Philadelphia
Courtyard
Downtown

 

Plano
Marriott
Legacy
Town
Center

 

San
Francisco
Courtyard
Downtown

 

Seattle
Courtyard
Downtown

 

Seattle
Marriott
Waterfront

 

St. Thomas
Ritz-
Carlton

 

Tampa
Renaissance

 

Hotel Total

 

Corporate /
Allocated

 

Ashford
Hospitality
Prime, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 $

1,697

 

 $

1,937

 

 $

1,515

 

 $

1,137

 

 $

987

 

 $

-    

 

 $

2,090

 

 $

1,211

 

 $

3,114

 

 $

26,356

 

 $

4,426

 

 $

(1,488)

 

 $

17

 

 $

42,999

 

 $

(21,677)

 

$

21,322

 

(Income) loss from consolidated entities attributable to noncontrolling interests

 

(457)

 

(508)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(965)

 

(1,539)

 

(2,504)

 

Net (income) loss attributable to redeemable noncontrolling interests in operating partnership

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(1,960)

 

(1,960)

 

Net income (loss) attributable to the Company

 

1,240

 

1,429

 

1,515

 

1,137

 

987

 

-    

 

2,090

 

1,211

 

3,114

 

26,356

 

4,426

 

(1,488)

 

17

 

42,034

 

(25,176)

 

16,858

 

Non-property adjustments

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(26,359)

 

-    

 

1

 

-    

 

(26,358)

 

26,358

 

-    

 

Interest Income

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(1)

 

(1)

 

(4)

 

-    

 

(2)

 

(1)

 

-    

 

(9)

 

(41)

 

(50)

 

Interest expense

 

-    

 

-    

 

572

 

-    

 

-    

 

-    

 

499

 

-    

 

-    

 

-    

 

-    

 

584

 

-    

 

1,655

 

7,373

 

9,028

 

Amortization of loan cost

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

8

 

-    

 

-    

 

-    

 

-    

 

125

 

-    

 

133

 

634

 

767

 

Depreciation and amortization

 

1,586

 

1,504

 

931

 

605

 

678

 

-    

 

1,467

 

1,055

 

673

 

-    

 

952

 

778

 

946

 

11,175

 

-    

 

11,175

 

Income tax expense (benefit)

 

-    

 

71

 

-    

 

-    

 

-    

 

-    

 

13

 

-    

 

-    

 

-    

 

-    

 

(31)

 

-    

 

53

 

(557)

 

(504)

 

Non-Hotel EBITDA ownership expense

 

(55)

 

13

 

8

 

174

 

11

 

-    

 

5

 

8

 

24

 

(1)

 

10

 

139

 

(13)

 

323

 

(323)

 

-    

 

Income (loss) from consolidated entities attributable to noncontrolling interests

 

457

 

508

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

965

 

(965)

 

-    

 

Hotel EBITDA including amounts attributable to noncontrolling interest

 

3,228

 

3,525

 

3,026

 

1,916

 

1,676

 

-    

 

4,081

 

2,273

 

3,807

 

(4)

 

5,386

 

107

 

950

 

29,971

 

7,303

 

37,274

 

Less: EBITDA adjustments attributable to non-controlling interest

 

(372)

 

(352)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(724)

 

(407)

 

(1,131)

 

(Income) loss from consolidated entities attributable to noncontrolling interests

 

(457)

 

(508)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(965)

 

965

 

-    

 

Net income (loss) attributable to redeemable noncontrolling interest in operating partnership

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,960

 

1,960

 

Hotel EBITDA attributable to the Company and OP unitholders

 

 $

2,399

 

 $

2,665

 

 $

3,026

 

 $

1,916

 

 $

1,676

 

 $

-    

 

 $

4,081

 

 $

2,273

 

 $

3,807

 

 $

(4)

 

 $

5,386

 

 $

107

 

 $

950

 

 $

28,282

 

 $

9,821

 

$

38,103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-comparable adjustments

 

-    

 

-    

 

-    

 

 

 

-    

 

1,654

 

-    

 

-    

 

-    

 

4

 

-    

 

-    

 

-    

 

1,658

 

 

 

 

 

Comparable Hotel EBITDA

 

 $

3,228

 

 $

3,525

 

 $

3,026

 

 $

1,916

 

 $

1,676

 

 $

1,654

 

 $

4,081

 

 $

2,273

 

 $

3,807

 

 $

-    

 

 $

5,386

 

 $

107

 

 $

950

 

 $

31,629

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

 

HOTEL EBITDA BY LOAN POOL

 

(in thousands)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GACC Sofitel - 1 hotel

 

 $

-    

 

 $

-    

 

 $

3,026

 

 $

-    

 

 $

-    

 

 $

-    

 

 $

-    

 

 $

-    

 

 $

-    

 

 $

-    

 

 $

-    

 

 $

-    

 

 $

-    

 

 $

3,026

 

 

 

 

 

Credit Agricole Pier House - 1 hotel

 

-    

 

-    

 

-    

 

-    

 

1,676

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,676

 

 

 

 

 

Column Financial Bardessono - 1 hotel

 

-    

 

-    

 

-    

 

1,916

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,916

 

 

 

 

 

Apollo Ritz-Carlton St Thomas - 1 hotel

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

107

 

-    

 

107

 

 

 

 

 

Aareal - 2 hotels

 

3,228

 

3,525

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

6,753

 

 

 

 

 

Morgan Stanley Pool -5 hotels

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

4,081

 

2,273

 

3,807

 

-    

 

5,386

 

-    

 

950

 

16,497

 

 

 

 

 

JP Morgan Park Hyatt Beaver Creek -1 hotel

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,654

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,654

 

 

 

 

 

Total

 

 $

3,228

 

 $

3,525

 

 $

3,026

 

 $

1,916

 

 $

1,676

 

 $

1,654

 

 $

4,081

 

 $

2,273

 

 $

3,807

 

 $

-    

 

 $

5,386

 

 $

107

 

 $

950

 

 $

31,629

 

 

 

 

 

 

NOTES:

(1)    The above comparable information assumes the twelve hotel properties owned and included in the Company’s operations at March 31, 2017, were owned  as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from the hotel acquired during the period offset by results from the hotel sold during the period.

(2)    All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.

 



 

Exhibit 1

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)

 

 

 

Three months Ended June 30, 2016

 

 

 

Capital
Hilton
Washington
D.C.

 

La Jolla
Hilton
Torrey
Pines

 

Chicago
Sofitel
Magnificent
Mile

 

Bardessono
Hotel & Spa

 

Key West
Pier House
Resort

 

Park Hyatt
Beaver
Creek

 

Philadelphia
Courtyard
Downtown

 

Plano
Marriott
Legacy
Town
Center

 

San
Francisco
Courtyard
Downtown

 

Seattle
Courtyard
Downtown

 

Seattle
Marriott
Waterfront

 

St. Thomas
Ritz-
Carlton

 

Tampa
Renaissance

 

Hotel Total

 

Corporate /
Allocated

 

Ashford
Hospitality
Prime, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

  $

4,822

 

  $

1,755

 

  $

2,435

 

  $

760

 

  $

1,738

 

  $

-    

 

  $

1,784

 

  $

2,017

 

  $

2,871

 

  $

1,642

 

  $

3,565

 

  $

1,094

 

  $

521

 

  $

25,004

 

  $

(22,712)

 

  $

2,292

 

(Income) loss from consolidated entities attributable to noncontrolling interests

 

(1,238)

 

(462)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(1,700)

 

1,780

 

80

 

Net (income) loss attributable to redeemable noncontrolling interests in operating partnership

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(184)

 

(184)

 

Net income (loss) attributable to the Company

 

3,584

 

1,293

 

2,435

 

760

 

1,738

 

-    

 

1,784

 

2,017

 

2,871

 

1,642

 

3,565

 

1,094

 

521

 

23,304

 

(21,116)

 

2,188

 

Non-property adjustments

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

9

 

-    

 

9

 

(9)

 

-    

 

Interest Income

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(1)

 

(1)

 

(4)

 

-    

 

(2)

 

-    

 

-    

 

(8)

 

(42)

 

(50)

 

Interest expense

 

-    

 

-    

 

554

 

-    

 

-    

 

-    

 

496

 

-    

 

-    

 

-    

 

-    

 

573

 

-    

 

1,623

 

8,256

 

9,879

 

Amortization of loan cost

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

8

 

-    

 

-    

 

-    

 

-    

 

122

 

-    

 

130

 

628

 

758

 

Depreciation and amortization

 

1,558

 

1,494

 

916

 

597

 

676

 

-    

 

1,458

 

1,051

 

595

 

295

 

939

 

758

 

926

 

11,263

 

-    

 

11,263

 

Income tax expense (benefit)

 

-    

 

(85)

 

-    

 

-    

 

-    

 

-    

 

5

 

-    

 

-    

 

-    

 

-    

 

(12)

 

-    

 

(92)

 

1,248

 

1,156

 

Non-Hotel EBITDA ownership expense

 

103

 

18

 

5

 

182

 

2

 

-    

 

235

 

6

 

5

 

3

 

8

 

2

 

(13)

 

556

 

(556)

 

-    

 

Income (loss) from consolidated entities attributable to noncontrolling interests

 

1,238

 

462

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,700

 

(1,700)

 

-    

 

Hotel EBITDA including amounts attributable to noncontrolling interest

 

6,483

 

3,182

 

3,910

 

1,539

 

2,416

 

-    

 

3,985

 

3,073

 

3,467

 

1,940

 

4,510

 

2,546

 

1,434

 

38,485

 

(13,291)

 

25,194

 

Less: EBITDA adjustments attributable to non-controlling interest

 

(366)

 

(350)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(716)

 

(397)

 

(1,113)

 

(Income) loss from consolidated entities attributable to noncontrolling interests

 

(1,238)

 

(462)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(1,700)

 

1,700

 

-    

 

Net income (loss) attributable to redeemable noncontrolling interest in operating partnership

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

184

 

184

 

Hotel EBITDA attributable to the Company and OP unitholders

 

  $

4,879

 

  $

2,370

 

  $

3,910

 

  $

1,539

 

  $

2,416

 

  $

-    

 

  $

3,985

 

  $

3,073

 

  $

3,467

 

  $

1,940

 

  $

4,510

 

  $

2,546

 

  $

1,434

 

  $

36,069

 

  $

(11,804)

 

  $

24,265

 

Non-comparable adjustments

 

-    

 

-    

 

-    

 

 

 

-    

 

(319)

 

-    

 

-    

 

-    

 

(1,940)

 

-    

 

-    

 

-    

 

(2,259)

 

 

 

 

 

Comparable Hotel EBITDA

 

  $

6,483

 

  $

3,182

 

  $

3,910

 

  $

1,539

 

  $

2,416

 

  $

(319)

 

  $

3,985

 

  $

3,073

 

  $

3,467

 

  $

-    

 

  $

4,510

 

  $

2,546

 

  $

1,434

 

  $

36,226

 

 

 

 

 

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

HOTEL EBITDA BY LOAN POOL

(in thousands)

(unaudited)

 

GACC Sofitel - 1 hotel

 

  $

-    

 

  $

-    

 

  $

3,910

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

3,910

 

 

 

 

 

Credit Agricole Pier House - 1 hotel

 

-    

 

-    

 

-    

 

-    

 

2,416

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

2,416

 

 

 

 

 

Column Financial Bardessono - 1 hotel

 

-    

 

-    

 

-    

 

1,539

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,539

 

 

 

 

 

Apollo Ritz-Carlton St Thomas - 1 hotel

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

2,546

 

-    

 

2,546

 

 

 

 

 

Aareal - 2 hotels

 

6,483

 

3,182

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

9,665

 

 

 

 

 

Morgan Stanley Pool -5 hotels

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

3,985

 

3,073

 

3,467

 

-    

 

4,510

 

-    

 

1,434

 

16,469

 

 

 

 

 

JP Morgan Park Hyatt Beaver Creek -1 hotel

 

-    

 

-    

 

-    

 

-    

 

-    

 

(319)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(319)

 

 

 

 

 

Total

 

  $

6,483

 

  $

3,182

 

  $

3,910

 

  $

1,539

 

  $

2,416

 

  $

(319)

 

  $

3,985

 

  $

3,073

 

  $

3,467

 

  $

-    

 

  $

4,510

 

  $

2,546

 

  $

1,434

 

  $

36,226

 

 

 

 

 

 

NOTES:

(1)              The above comparable information assumes the twelve hotel properties owned and included in the Company’s operations at March 31, 2017, were owned  as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from the hotel acquired during the period offset by results from the hotel sold during the period.

(2)              All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.

 



 

Exhibit 1

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)

 

 

 

Three months Ended March 31, 2016

 

 

 

Capital
Hilton
Washington
D.C.

 

La Jolla
Hilton
Torrey
Pines

 

Chicago
Sofitel
Magnificent
Mile

 

Bardessono
Hotel & Spa

 

Key West
Pier House
Resort

 

Park Hyatt
Beaver
Creek

 

Philadelphia
Courtyard
Downtown

 

Plano
Marriott
 Legacy
Town
Center

 

San
Francisco
Courtyard
Downtown

 

Seattle
Courtyard
Downtown

 

Seattle
Marriott
Waterfront

 

St. Thomas
Ritz-
Carlton

 

Tampa
Renaissance

 

Hotel Total

 

Corporate /
Allocated

 

Ashford
Hospitality
Prime, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

  $

2,267

 

  $

1,986

 

  $

(2,770)

 

  $

(618)

 

  $

3,005

 

  $

-    

 

  $

(258)

 

  $

1,888

 

  $

2,945

 

  $

727

 

  $

1,218

 

  $

3,411

 

  $

1,784

 

  $

15,585

 

  $

(15,724)

 

  $

(139)

 

(Income) loss from consolidated entities attributable to noncontrolling interests

 

(600)

 

(520)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(1,120)

 

975

 

(145)

 

Net (income) loss attributable to redeemable noncontrolling interests in operating partnership

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

150

 

150

 

Net income (loss) attributable to the Company

 

1,667

 

1,466

 

(2,770)

 

(618)

 

3,005

 

-    

 

(258)

 

1,888

 

2,945

 

727

 

1,218

 

3,411

 

1,784

 

14,465

 

(14,599)

 

(134)

 

Non-property adjustments

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

32

 

-    

 

32

 

(32)

 

-    

 

Interest Income

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(1)

 

-    

 

(4)

 

-    

 

(2)

 

(1)

 

-    

 

(8)

 

(24)

 

(32)

 

Interest expense

 

-    

 

-    

 

550

 

-    

 

-    

 

-    

 

486

 

-    

 

-    

 

-    

 

-    

 

571

 

-    

 

1,607

 

8,146

 

9,753

 

Amortization of loan cost

 

-    

 

-    

 

119

 

-    

 

-    

 

-    

 

8

 

-    

 

-    

 

-    

 

-    

 

129

 

-    

 

256

 

625

 

881

 

Depreciation and amortization

 

1,543

 

1,499

 

1,351

 

587

 

662

 

-    

 

1,459

 

1,044

 

583

 

539

 

947

 

782

 

908

 

11,904

 

-    

 

11,904

 

Income tax expense (benefit)

 

-    

 

(74)

 

-    

 

-    

 

-    

 

-    

 

2

 

-    

 

-    

 

-    

 

-    

 

42

 

-    

 

(30)

 

400

 

370

 

Non-Hotel EBITDA ownership expense

 

(195)

 

14

 

27

 

174

 

1

 

-    

 

1

 

45

 

5

 

(38)

 

8

 

5

 

64

 

111

 

(111)

 

-    

 

Income (loss) from consolidated entities attributable to noncontrolling interests

 

600

 

520

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,120

 

(1,120)

 

-    

 

Hotel EBITDA including amounts attributable to noncontrolling interest

 

3,615

 

3,425

 

(723)

 

143

 

3,668

 

-    

 

1,697

 

2,977

 

3,529

 

1,228

 

2,171

 

4,971

 

2,756

 

29,457

 

(6,715)

 

22,742

 

Less: EBITDA adjustments attributable to non-controlling interest

 

(304)

 

(336)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(640)

 

(469)

 

(1,109)

 

(Income) loss from consolidated entities attributable to noncontrolling interests

 

(600)

 

(520)

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(1,120)

 

1,120

 

-    

 

Net income (loss) attributable to redeemable noncontrolling interest in operating partnership

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

(150)

 

(150)

 

Hotel EBITDA attributable to the Company and OP unitholders

 

  $

2,711

 

  $

2,569

 

  $

(723)

 

  $

143

 

  $

3,668

 

  $

-    

 

  $

1,697

 

  $

2,977

 

  $

3,529

 

  $

1,228

 

  $

2,171

 

  $

4,971

 

  $

2,756

 

  $

27,697

 

  $

(6,214)

 

  $

21,483

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-comparable adjustments

 

-    

 

-    

 

-    

 

 

 

-    

 

6,847

 

-    

 

-    

 

-    

 

(1,228)

 

-    

 

-    

 

-    

 

5,619

 

 

 

 

 

Comparable Hotel EBITDA

 

  $

3,615

 

  $

3,425

 

  $

(723)

 

  $

143

 

  $

3,668

 

  $

6,847

 

  $

1,697

 

  $

2,977

 

  $

3,529

 

  $

-    

 

  $

2,171

 

  $

4,971

 

  $

2,756

 

  $

35,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL HOTELS NOT UNDER RENOVATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel EBITDA including amounts attributable to noncontrolling interest

 

  $

3,615

 

  $

3,425

 

  $

-    

 

  $

143

 

  $

3,668

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

1,228

 

  $

2,171

 

  $

4,971

 

  $

2,756

 

  $

21,977

 

 

 

 

 

Non-comparable adjustments

 

-    

 

-    

 

-    

 

-    

 

-    

 

6,847

 

-    

 

-    

 

-    

 

(1,228)

 

-    

 

-    

 

-    

 

5,619

 

 

 

 

 

Comparable Hotel EBITDA

 

  $

3,615

 

  $

3,425

 

  $

-    

 

  $

143

 

  $

3,668

 

  $

6,847

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

2,171

 

  $

4,971

 

  $

2,756

 

  $

27,596

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

HOTEL EBITDA BY LOAN POOL

(in thousands)

(unaudited)

 

GACC Sofitel - 1 hotel

 

  $

-    

 

  $

-    

 

  $

(723)

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

-    

 

  $

(723)

 

 

 

 

 

Credit Agricole Pier House - 1 hotel

 

-    

 

-    

 

-    

 

-    

 

3,668

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

3,668

 

 

 

 

 

Column Financial Bardessono - 1 hotel

 

-    

 

-    

 

-    

 

143

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

143

 

 

 

 

 

Apollo Ritz-Carlton St Thomas - 1 hotel

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

4,971

 

-    

 

4,971

 

 

 

 

 

Aareal - 2 hotels

 

3,615

 

3,425

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

7,040

 

 

 

 

 

Morgan Stanley Pool -5 hotels

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

1,697

 

2,977

 

3,529

 

-    

 

2,171

 

-    

 

2,756

 

13,130

 

 

 

 

 

JP Morgan Park Hyatt Beaver Creek -1 hotel

 

-    

 

-    

 

-    

 

-    

 

-    

 

6,847

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

-    

 

6,847

 

 

 

 

 

Total

 

  $

3,615

 

  $

3,425

 

  $

(723)

 

  $

143

 

  $

3,668

 

  $

6,847

 

  $

1,697

 

  $

2,977

 

  $

3,529

 

  $

-    

 

  $

2,171

 

  $

4,971

 

  $

2,756

 

  $

35,076

 

 

 

 

 

 

NOTES:

(1)   The above comparable information assumes the twelve hotel properties owned and included in the Company’s operations at March 31, 2017, were owned  as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from the hotel acquired during the period offset by results from the hotel sold during the period.

(2)   All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.

(3)   Excluded Hotels Under Renovation Philadelphia Courtyard Downtown; Plano Marriott Legacy Town Center; San Francisco Courtyard Downtown; Chicago Sofitel Magnificent Mile