Attached files

file filename
8-K - CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES - Braemar Hotels & Resorts Inc.a15-22341_18k.htm

Exhibit 99.1

 

NEWS RELEASE

 

Contact:

Deric Eubanks

Jordan Jennings

Stacy Feit

 

Chief Financial Officer

Investor Relations

Financial Relations Board

 

(972) 490-9600

(972) 778-9487

(213) 486-6549

 

ASHFORD PRIME REPORTS THIRD QUARTER 2015 RESULTS

Announced Decision to Explore Strategic Alternatives to Increase Shareholder Value

 

DALLAS, November 4, 2015 — Ashford Hospitality Prime, Inc. (NYSE: AHP) (“Ashford Prime” or the “Company”) today reported the following results and performance measures for the third quarter ended September 30, 2015.  The performance measurements for Occupancy, Average Daily Rate (ADR), Revenue Per Available Room (RevPAR), and Hotel Operating Profit (or Hotel EBITDA) are pro forma assuming each of the hotel properties in the Company’s hotel portfolio as of September 30, 2015 were owned as of the beginning of each of the periods presented.  Unless otherwise stated, all reported results compare the third quarter ended September 30, 2015, with the third quarter ended September 30, 2014 (see discussion below).  The reconciliation of non-GAAP financial measures is included in the financial tables accompanying this press release.

 

OVERVIEW

 

·                  Focuses on luxury hotels in resort and gateway markets

·                  Targets conservative leverage levels of Net Debt/EBITDA of 5.0x or less

·                  Above market alignment of management and shareholders

·                  Recently doubled dividend to yield approximately 2.7%

 

FINANCIAL AND OPERATING HIGHLIGHTS

 

·                  RevPAR for all hotels increased 2.7% to $204.34 during the third quarter, driven by a 3.7% increase in ADR and a 1.0% decrease in occupancy

·                  On July 9, 2015, the Company announced it had completed the acquisition of the leasehold interest in the award-winning 62-room Bardessono Hotel and Spa in Yountville, CA for total consideration of $85.0 million.  Ashford Inc. provided $2.0 million in key money consideration for the acquisition

·                  On August 28, 2015, the Company announced that the Independent Directors of the Board made the decision to explore a full range of strategic alternatives, including a possible sale of the Company

·                  Capex invested in the quarter was $5.2 million

 

CAPITAL STRUCTURE

 

At September 30, 2015, the Company had total assets of $1.3 billion in continuing operations.  As of September 30, 2015, the Company had $760 million of mortgage debt in continuing operations of which $49 million related to its joint venture partner’s share of debt on the Capital Hilton and Hilton La Jolla Torrey Pines.  Ashford Prime’s total combined debt had a blended average interest rate of 4.54%.

 

On July 9, 2015, the Company announced it had closed on the acquisition of the leasehold interest in the award-winning 62-room Bardessono Hotel and Spa in Yountville, CA for a total consideration of $85.0 million.  Ashford Inc. provided $2.0 million in key money consideration for the acquisition.

 



 

PORTFOLIO REVPAR

 

As of September 30, 2015, the Ashford Prime Portfolio consisted of direct hotel investments with eleven properties classified in continuing operations.  During the third quarter of 2015, nine of the Company’s hotels included in continuing operations were not under renovation.  The Company believes reporting its operating metrics for the hotels in continuing operations on a pro forma total basis (all eleven hotels) and pro forma not under renovation basis (nine 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.

 

·                  Pro forma RevPAR increased 2.7% to $204.34 for all hotels on a 3.7% increase in ADR and a 1.0% decrease in occupancy

·                  Pro forma RevPAR increased 3.0% to $216.78 for hotels not under renovation on a 2.8% increase in ADR and a 0.2% increase in occupancy

 

HOTEL EBITDA MARGINS AND QUARTERLY SEASONALITY TRENDS

 

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

 

COMMON STOCK DIVIDEND

 

On September 15, 2015, the Company announced that its Board of Directors had declared a quarterly cash dividend of $0.10 per diluted share for the Company’s common stock for the third quarter ending September 30, 2015, payable on October 15, 2015, to shareholders of record as of September 30, 2015.  This reflects the Company’s revised cash dividend policy announced on May 13, 2015, when Ashford Prime’s Board of Directors increased its quarterly cash dividend from $0.05 to $0.10 per diluted share for the Company’s common stock, representing a 100% increase.

 

“Difficult year-over-year comparisons given holiday shifts in the third quarter had a pronounced impact on RevPAR performance due to the relatively small size of the Ashford Prime portfolio,” commented Monty J. Bennett, Ashford Prime’s Chairman and Chief Executive Officer.  “We anticipate a rebound in performance in the fourth quarter and into 2016 as industry trends remain positive and we remain confident in our strategic plan of focusing on high quality luxury assets in resort and gateway markets.  Concurrently, the Independent Directors of our board are exploring a full range of strategic alternatives as we do not believe Prime’s current share price accurately reflects the Company’s intrinsic value.”

 

The Independent Directors are in the beginning stage of the strategic review, and there can be no assurance that the Company will enter into any transaction at this time or in the future.  The Company does not intend to make any further public comment regarding the review until it has been completed.

 

INVESTOR CONFERENCE CALL AND SIMULCAST

 

Ashford Hospitality Prime, Inc. will conduct a conference call on Thursday, November 5, 2015, at 11:00 a.m. ET.  The number to call for this interactive teleconference is (785) 424-1666.  A replay of the conference call will be available through Thursday, November 12, 2015, by dialing (719) 457-0820 and entering the confirmation number, 153611.

 

2



 

The Company will also provide an online simulcast and rebroadcast of its third quarter 2015 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, November 5, 2015, beginning at 11:00 a.m. ET.  The online replay will follow shortly after the call and continue for approximately one year.

 

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

 

*  *  *  *  *

 

Ashford Hospitality Prime is a real estate investment trust (REIT) focused on investing in luxury hotels located in resort and gateway markets.

 

Follow Chairman and CEO Monty Bennett on Twitter at www.twitter.com/MBennettAshford or @MBennettAshford.

 

Ashford has created an Ashford App for the hospitality REIT investor community.  The Ashford App is available for free download at Apple’s App Store and the Google Play Store by searching “Ashford.”

 

Certain statements and assumptions in this press release contain or are based upon “forward-looking” information and are being made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  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.

 

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

 

3



 

of these items related to unconsolidated entities and joint ventures.

 

The forward-looking statements included in this press release are only made as of the date of this press release.  Investors should not place undue reliance on these forward-looking statements.  We are not obligated to publicly update or revise any forward-looking statements, whether as a result of new information, future events or circumstances, changes in expectations or otherwise.

 

4



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except share amounts)

(unaudited)

 

 

 

September 30,

 

December 31,

 

 

 

2015

 

2014

 

ASSETS

 

 

 

 

 

Cash and cash equivalents

 

$

85,708

 

$

171,439

 

Investments in hotel properties, net

 

1,034,073

 

990,303

 

Restricted cash

 

32,007

 

29,646

 

Accounts receivable, net of allowance of $71 and $47, respectively

 

13,714

 

12,382

 

Inventories

 

809

 

696

 

Note receivable

 

8,098

 

8,098

 

Deferred costs, net

 

3,867

 

4,707

 

Prepaid expenses

 

3,684

 

2,422

 

Investment in AIM REHE Fund

 

47,073

 

 

Investment in Ashford Inc., at fair value

 

12,365

 

 

Derivative assets

 

1,795

 

35

 

Other assets

 

2,415

 

1,193

 

Intangible asset, net

 

23,240

 

2,542

 

Due from Ashford Trust OP, net

 

110

 

 

Due from related party, net

 

535

 

541

 

Due from third-party hotel managers

 

8,599

 

5,504

 

Total assets

 

$

1,278,092

 

$

1,229,508

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

Liabilities:

 

 

 

 

 

Indebtedness

 

$

760,344

 

$

765,230

 

Accounts payable and accrued expenses

 

37,482

 

29,273

 

Dividends payable

 

3,320

 

1,425

 

Unfavorable management contract liabilities

 

198

 

316

 

Due to Ashford Trust OP, net

 

 

896

 

Due to Ashford Inc.

 

2,441

 

2,546

 

Due to third-party hotel managers

 

1,146

 

954

 

Intangible liability, net

 

3,696

 

3,739

 

Other liabilities

 

1,146

 

1,131

 

Total liabilities

 

809,773

 

805,510

 

 

 

 

 

 

 

5.5% Series A cumulative convertible preferred stock, $0.01 par value, 2,600,000 shares issued and outstanding at September 30, 2015

 

62,823

 

 

Redeemable noncontrolling interests in operating partnership

 

59,484

 

149,555

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Common stock, $0.01 par value, 200,000,000 shares authorized, 29,736,757 and 25,393,433 shares issued and 28,471,004 and 24,464,163 shares outstanding at September 30, 2015 and December 31, 2014, respectively

 

297

 

254

 

Additional paid-in capital

 

455,688

 

391,184

 

Accumulated deficit

 

(83,564

)

(96,404

)

Treasury stock, at cost, 1,265,753 and 929,270 shares at September 30, 2015 and December 31, 2014, respectively

 

(21,826

)

(16,130

)

Total stockholders’ equity of the Company

 

350,595

 

278,904

 

Noncontrolling interest in consolidated entities

 

(4,583

)

(4,461

)

Total equity

 

346,012

 

274,443

 

Total liabilities and equity

 

$

1,278,092

 

$

1,229,508

 

 

- MORE -

 


 


 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

REVENUE

 

 

 

 

 

 

 

 

 

Rooms

 

$

70,584

 

$

65,253

 

$

192,868

 

$

171,484

 

Food and beverage

 

16,346

 

15,886

 

58,368

 

49,488

 

Other

 

3,795

 

3,615

 

10,038

 

9,494

 

Total hotel revenue

 

90,725

 

84,754

 

261,274

 

230,466

 

Other

 

34

 

30

 

111

 

91

 

Total revenue

 

90,759

 

84,784

 

261,385

 

230,557

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

Hotel operating expenses

 

 

 

 

 

 

 

 

 

Rooms

 

14,804

 

14,039

 

41,895

 

38,564

 

Food and beverage

 

12,318

 

11,118

 

38,926

 

32,377

 

Other expenses

 

25,508

 

23,079

 

69,405

 

60,078

 

Management fees

 

3,709

 

3,497

 

10,564

 

9,408

 

Total hotel operating expenses

 

56,339

 

51,733

 

160,790

 

140,427

 

Property taxes, insurance and other

 

4,585

 

4,076

 

13,781

 

12,127

 

Depreciation and amortization

 

11,308

 

10,657

 

32,384

 

30,136

 

Gain/loss

 

 

 

 

 

Gain on insurance settlement

 

 

 

 

 

Advisory services fee:

 

 

 

 

 

 

 

 

 

Base advisory fee

 

2,144

 

2,249

 

6,513

 

6,458

 

Advisory services fee — other services

 

435

 

437

 

1,417

 

1,257

 

Non-cash stock/unit-based compensation

 

935

 

431

 

1,846

 

1,541

 

 

 

 

 

 

 

 

 

 

 

Transaction costs

 

255

 

45

 

255

 

1,871

 

Corporate, general and administrative:

 

 

 

 

 

 

 

 

 

Non-cash stock/unit-based compensation

 

 

 

254

 

246

 

Other general and administrative

 

1,502

 

458

 

3,556

 

2,207

 

Total operating expenses

 

77,503

 

70,086

 

220,796

 

196,270

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

13,256

 

14,698

 

40,589

 

34,287

 

 

 

 

 

 

 

 

 

 

 

Equity in loss of unconsolidated entity

 

(3,399

)

 

(4,219

)

 

Interest income

 

12

 

10

 

21

 

20

 

Other income (expense)

 

(59

)

 

1,233

 

 

Interest expense

 

(8,706

)

(9,657

)

(26,225

)

(27,831

)

Amortization of loan costs

 

(642

)

(480

)

(1,835

)

(1,328

)

Write-off of loan costs and exit fees

 

 

 

(54

)

 

Unrealized loss on investment

 

(5,621

)

 

(5,621

)

 

Unrealized income (loss) on derivatives

 

(2,061

)

3

 

(2,101

)

(63

)

INCOME (LOSS) BEFORE INCOME TAXES

 

(7,220

)

4,574

 

1,788

 

5,085

 

Income tax expense

 

(62

)

(185

)

(371

)

(622

)

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

(7,282

)

4,389

 

1,417

 

4,463

 

(Income) loss from consolidated entities attributable to noncontrolling interest

 

(1,090

)

154

 

(1,068

)

741

 

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

 

1,532

 

(1,171

)

(671

)

(1,213

)

NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

 

(6,840

)

3,372

 

(322

)

3,991

 

Preferred dividends

 

(895

)

 

(1,093

)

 

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

 

$

(7,735

)

$

3,372

 

$

(1,415

)

$

3,991

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) PER SHARE — BASIC AND DILUTED

 

 

 

 

 

 

 

 

 

Basic:

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders

 

$

(0.29

)

$

0.13

 

$

(0.06

)

$

0.16

 

Weighted average common shares outstanding — basic

 

27,162

 

25,298

 

25,109

 

24,310

 

 

 

 

 

 

 

 

 

 

 

Diluted:

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders

 

$

(0.29

)

$

0.13

 

$

(0.06

)

$

0.16

 

Weighted average common shares outstanding — diluted

 

27,162

 

34,429

 

25,109

 

33,315

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share:

 

$

0.10

 

$

0.05

 

$

0.25

 

$

0.15

 

 

 

 

 

 

 

 

 

 

 

Amounts attributable to common stockholders:

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to the Company

 

$

(6,840

)

$

3,372

 

$

(322

)

$

3,991

 

Preferred dividends

 

(895

)

 

(1,093

)

 

Net income (loss) attributable to common stockholders

 

$

(7,735

)

$

3,372

 

$

(1,415

)

$

3,991

 

 

- MORE -

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

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

(in thousands)

(unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(7,282

)

$

4,389

 

$

1,417

 

$

4,463

 

(Income) loss from consolidated entities attributable to noncontrolling interest

 

(1,090

)

154

 

(1,068

)

741

 

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

 

1,532

 

(1,171

)

(671

)

(1,213

)

Net income (loss) attributable to the Company

 

(6,840

)

3,372

 

(322

)

3,991

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

(12

)

(9

)

(21

)

(19

)

Interest expense and amortization of loan costs

 

8,965

 

9,656

 

26,924

 

27,736

 

Depreciation and amortization

 

10,594

 

9,845

 

30,222

 

27,715

 

Income tax expense

 

62

 

185

 

371

 

622

 

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

 

(1,532

)

1,171

 

671

 

1,213

 

Company’s portion of EBITDA of Ashford Inc.

 

126

 

 

126

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA available to common stockholders and OP unitholders

 

11,363

 

24,220

 

57,971

 

61,258

 

 

 

 

 

 

 

 

 

 

 

Amortization of unfavorable management contract liabilities

 

(40

)

(40

)

(119

)

(119

)

Write-off of loan costs and exit fees

 

 

 

54

 

 

Transaction costs

 

255

 

45

 

255

 

1,871

 

Unrealized loss on investment

 

5,621

 

 

5,621

 

 

Unrealized (income) loss on derivatives

 

2,061

 

(3

)

2,097

 

63

 

Other (income) expense (1)

 

59

 

 

(1,233

)

 

Compensation adjustment related to modified employment terms

 

 

 

 

573

 

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

 

935

 

435

 

2,101

 

1,218

 

Strategic alternatives and other deal costs

 

600

 

 

912

 

 

Company’s portion of adjustments to EBITDA of Ashford Inc.

 

99

 

 

99

 

 

Company’s portion of unrealized loss of AIM REHE Fund

 

3,399

 

 

4,219

 

 

Adjusted EBITDA available to common stockholders and OP unitholders

 

$

24,352

 

$

24,657

 

$

71,977

 

$

64,864

 

 


(1)         Other (income) expense, primarily consisting of net realized gain/loss on marketable securities is excluded from Adjusted EBITDA.

 

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

(in thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(7,282

)

$

4,389

 

$

1,417

 

$

4,463

 

(Income) loss from consolidated entities attributable to noncontrolling interest

 

(1,090

)

154

 

(1,068

)

741

 

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

 

1,532

 

(1,171

)

(671

)

(1,213

)

Preferred dividends

 

(895

)

 

(1,093

)

 

Net income (loss) attributable to common stockholders

 

(7,735

)

3,372

 

(1,415

)

3,991

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization on real estate

 

10,594

 

9,845

 

30,222

 

27,715

 

Company’s portion of FFO of Ashford Inc.

 

69

 

 

69

 

 

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

 

(1,532

)

1,171

 

671

 

1,213

 

 

 

 

 

 

 

 

 

 

 

FFO available to common stockholders and OP unitholders

 

1,396

 

14,388

 

29,547

 

32,919

 

 

 

 

 

 

 

 

 

 

 

Preferred dividends

 

895

 

 

1,093

 

 

Unrealized loss on investment

 

5,621

 

 

5,621

 

 

Unrealized (income) loss on derivatives

 

2,061

 

(3

)

2,097

 

63

 

Other (income) expense (1)

 

59

 

 

(1,233

)

 

Transaction costs

 

255

 

45

 

255

 

1,871

 

Strategic alternatives and other deal costs

 

600

 

 

912

 

 

Compensation adjustment related to modified employment terms

 

 

 

 

573

 

Write-off of loan costs and exit fees

 

 

 

54

 

 

Company’s portion of adjustments to FFO of Ashford Inc.

 

(90

)

 

(90

)

 

Company’s portion of unrealized loss of AIM REHE Fund

 

3,399

 

 

4,219

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted FFO available to common stockholders and OP unitholders

 

$

14,196

 

$

14,430

 

$

42,475

 

$

35,426

 

 

 

 

 

 

 

 

 

 

 

Adjusted FFO per diluted share available to common stockholders and OP unitholders

 

$

0.39

 

$

0.42

 

$

1.25

 

$

1.06

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares

 

36,232

 

34,475

 

34,046

 

33,373

 

 


(1)         Other (income) expense, primarily consisting of net realized gain/loss on marketable securities is excluded from Adjusted FFO.

 

- MORE -

 


 


 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

SUMMARY OF INDEBTEDNESS

SEPTEMBER 30, 2015

(dollars in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Proforma

 

Proforma

 

 

 

 

 

 

 

Fixed-Rate

 

Floating-Rate

 

Total

 

TTM Hotel

 

TTM EBITDA

 

Indebtedness

 

Maturity

 

Interest Rate

 

Debt

 

Debt

 

Debt

 

EBITDA

 

Debt Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GACC Sofitel - 1 hotel

 

March 2016

 

LIBOR + 2.30%

 

$

 

$

80,000

(3)

$

80,000

 

$

9,166

 

11.5

%

Senior credit facility - Various

 

November 2016

 

LIBOR + 2.25% to 3.75%

 

 

(1)

 

N/A

 

N/A

 

Credit Agricole Pier House - 1 hotel

 

March 2017

 

LIBOR + 2.25% to 2.50%

 

 

70,000

(2)

70,000

 

9,578

 

13.7

%

Wachovia Philly CY - 1 hotel

 

April 2017

 

5.91%

 

33,505

 

 

33,505

 

12,232

 

36.5

%

Wachovia 3 - 2 hotels

 

April 2017

 

5.95%

 

122,823

 

 

122,823

 

20,298

 

16.5

%

Wachovia 7 - 3 hotels

 

April 2017

 

5.95%

 

249,934

 

 

249,934

 

30,988

 

12.4

%

TIF Philly CY - 1 hotel

 

June 2018

 

12.85%

 

8,098

 

 

8,098

 

N/A

 

N/A

 

Aareal - 2 hotels

 

November 2019

 

LIBOR + 2.65%

 

 

195,984

(4)

195,984

 

28,173

 

14.4

%

Unencumbered hotels

 

 

 

 

 

 

 

 

3,672

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

$

414,360

 

$

345,984

 

$

760,344

 

$

114,107

 

15.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage

 

 

 

 

 

54.5

%

45.5

%

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average interest rate

 

 

 

 

 

6.08

%

2.68

%

4.54

%

 

 

 

 

 


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

 

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

(2)  On March 7, 2015, we refinanced our $69.0 million mortgage loan due September 2015 with a $70.0 million loan due March 2017 with three one-year extension options.  The new loan provides for a floating interest rate of LIBOR + 2.25%.

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

(4) This mortgage loan has two one-year extension options beginning November 2019, subject to satisfaction of certain conditions.

 

- MORE -

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

INDEBTEDNESS BY MATURITY ASSUMING EXTENSION OPTIONS ARE EXERCISED

SEPTEMBER 30, 2015

(in thousands)

(unaudited)

 

 

 

2015

 

2016

 

2017

 

2018

 

2019

 

Thereafter

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior credit facility - Various

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Wachovia Philly CY - 1 hotel

 

 

 

32,532

 

 

 

 

32,532

 

Wachovia 3 - 2 hotels

 

 

 

119,245

 

 

 

 

119,245

 

Wachovia 7 - 3 hotels

 

 

 

242,202

 

 

 

 

242,202

 

TIF Philly CY - 1 hotel

 

 

 

 

8,098

 

 

 

8,098

 

GACC Sofitel - 1 hotel

 

 

 

 

 

80,000

 

 

80,000

 

Aareal - 2 hotels

 

 

 

 

 

 

177,486

 

177,486

 

Credit Agricole Pier House - 1 hotel

 

 

 

 

 

 

70,000

 

70,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal due in future periods

 

$

 

$

 

$

393,979

 

$

8,098

 

$

80,000

 

$

247,486

 

$

729,563

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Scheduled amortization payments remaining

 

2,322

 

8,646

 

7,526

 

2,939

 

3,120

 

6,228

 

30,781

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total indebtedness

 

$

2,322

 

$

8,646

 

$

401,505

 

$

11,037

 

$

83,120

 

$

253,714

 

$

760,344

 

 

- MORE -

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

KEY PERFORMANCE INDICATORS - PRO FORMA

(unaudited)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

% Variance

 

2015

 

2014

 

% Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL HOTELS:

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms revenue (in thousands)

 

$

70,909

 

$

69,013

 

2.75

%

$

198,782

 

$

185,481

 

7.17

%

RevPAR

 

$

204.34

 

$

199.03

 

2.67

%

$

193.11

 

$

180.37

 

7.06

%

Occupancy

 

85.75

%

86.62

%

-1.00

%

83.54

%

82.05

%

1.82

%

ADR

 

$

238.30

 

$

229.76

 

3.72

%

$

231.15

 

$

219.82

 

5.15

%

 


NOTES:

(1)    The above pro forma table assumes the eleven hotel properties owned and included in the Company’s operations at September 30, 2015 were owned as of the beginning of each of the periods presented.

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

% Variance

 

2015

 

2014

 

% Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL HOTELS

 

 

 

 

 

 

 

 

 

 

 

 

 

NOT UNDER RENOVATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms revenue (in thousands)

 

$

61,527

 

$

59,679

 

3.10

%

$

169,261

 

$

158,009

 

7.12

%

RevPAR

 

$

216.78

 

$

210.48

 

3.00

%

$

201.07

 

$

187.93

 

6.99

%

Occupancy

 

86.85

%

86.72

%

0.15

%

83.66

%

81.81

%

2.27

%

ADR

 

$

249.60

 

$

242.70

 

2.84

%

$

240.34

 

$

229.73

 

4.62

%

 


NOTES:

(1)    The above pro forma table assumes the nine hotel properties included in the company’s operations at September 30, 2015, but not under renovation for the three and nine months ended September 30, were owned as of the beginning of each of the periods presented.

 

(2)    Excluded Hotels Under Renovation:

Hilton La Jolla Torrey Pines, Renaissance Tampa

 

- MORE -

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

PRO FORMA HOTEL OPERATING PROFIT

(dollars in thousands)

(unaudited)

 

ALL HOTELS:

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

% Variance

 

2015

 

2014

 

% Variance

 

REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms

 

$

70,909

 

$

69,013

 

2.7

%

$

198,782

 

$

185,481

 

7.2

%

Food and beverage

 

16,419

 

17,846

 

-8.0

%

60,398

 

57,141

 

5.7

%

Other

 

3,829

 

3,991

 

-4.1

%

10,901

 

10,996

 

-0.9

%

Total hotel revenue

 

91,157

 

90,850

 

0.3

%

270,081

 

253,618

 

6.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms

 

14,879

 

14,553

 

2.2

%

43,297

 

41,144

 

5.2

%

Food and beverage

 

12,387

 

12,773

 

-3.0

%

40,758

 

39,050

 

4.4

%

Other direct

 

1,189

 

1,295

 

-8.2

%

3,587

 

3,723

 

-3.7

%

Indirect

 

20,772

 

20,042

 

3.6

%

62,431

 

58,443

 

6.8

%

Management fees, includes base and incentive fees

 

7,136

 

6,870

 

3.9

%

17,316

 

14,824

 

16.8

%

Total hotel operating expenses

 

56,363

 

55,533

 

1.5

%

167,389

 

157,184

 

6.5

%

Property taxes, insurance, and other

 

4,582

 

4,203

 

9.0

%

14,132

 

13,224

 

6.9

%

HOTEL OPERATING PROFIT (Hotel EBITDA)

 

30,212

 

31,114

 

-2.9

%

88,560

 

83,210

 

6.4

%

Hotel EBITDA Margin

 

33.14

%

34.25

%

-1.11

%

32.79

%

32.81

%

-0.02

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority interest in earnings of consolidated joint ventures

 

1,427

 

1,643

 

-13.1

%

5,616

 

5,104

 

10.0

%

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

 

$

28,785

 

$

29,471

 

-2.3

%

$

82,944

 

$

78,106

 

6.2

%

 


NOTES:

(1)         The above pro forma table assumes the eleven hotel properties owned and included in the Company’s operations at September 30, 2015 were owned as of the beginning of each of the periods presented.

 

ALL HOTELS

NOT UNDER RENOVATION:

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

% Variance

 

2015

 

2014

 

% Variance

 

REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms

 

$

61,527

 

$

59,679

 

3.1

%

$

169,261

 

$

158,009

 

7.1

%

Food and beverage

 

12,936

 

13,583

 

-4.8

%

44,752

 

42,769

 

4.6

%

Other

 

2,971

 

3,030

 

-1.9

%

8,376

 

8,354

 

0.3

%

Total hotel revenue

 

77,434

 

76,292

 

1.5

%

222,389

 

209,132

 

6.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms

 

12,974

 

12,596

 

3.0

%

37,422

 

35,562

 

5.2

%

Food and beverage

 

9,976

 

10,056

 

-0.8

%

31,872

 

30,626

 

4.1

%

Other direct

 

901

 

1,006

 

-10.4

%

2,703

 

2,889

 

-6.4

%

Indirect

 

16,364

 

15,845

 

3.3

%

49,064

 

46,096

 

6.4

%

Management fees, includes base and incentive fees

 

6,704

 

6,420

 

4.4

%

15,802

 

13,439

 

17.6

%

Total hotel operating expenses

 

46,919

 

45,923

 

2.2

%

136,863

 

128,612

 

6.4

%

Property taxes, insurance, and other

 

3,744

 

3,360

 

11.4

%

11,584

 

10,489

 

10.4

%

HOTEL OPERATING PROFIT (Hotel EBITDA)

 

26,771

 

27,009

 

-0.9

%

73,942

 

70,031

 

5.6

%

Hotel EBITDA Margin

 

34.57

%

35.40

%

-0.83

%

33.25

%

33.49

%

-0.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority interest in earnings of consolidated joint ventures

 

716

 

817

 

-12.4

%

5,616

 

2,909

 

93.1

%

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

 

$

26,055

 

$

26,192

 

-0.5

%

$

68,326

 

$

67,122

 

1.8

%

 


NOTES:

(1)         The above pro forma table assumes the nine hotel properties owned and included in the Company’s operations at September 30, 2015 but not under renovation for the three months and nine months ended September 30, 2015, were owned as of the beginning of each of the periods presented.

 

(2)         Excluded Hotels Under Renovation:

Hilton La Jolla Torrey Pines, Renaissance Tampa

 

- MORE -

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

PRO FORMA HOTEL OPERATING PROFIT MARGIN

(unaudited)

 

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

 

 

 

All Hotels

 

HOTEL OPERATING PROFIT (HOTEL EBITDA) MARGIN:

 

 

 

 

 

 

 

3rd Quarter 2015

 

33.14

%

3rd Quarter 2014

 

34.25

%

Variance

 

-1.11

%

 

 

 

 

HOTEL OPERATING PROFIT (HOTEL EBITDA) MARGIN VARIANCE BREAKDOWN:

 

 

 

 

 

 

 

Rooms

 

-0.30

%

Food & Beverage and Other Departmental

 

0.59

%

Administrative & General

 

-0.14

%

Sales & Marketing

 

-0.24

%

Hospitality

 

0.00

%

Repair & Maintenance

 

-0.20

%

Energy

 

-0.09

%

Franchise Fee

 

0.00

%

Management Fee

 

-0.06

%

Incentive Management Fee

 

-0.21

%

Insurance

 

0.20

%

Property Taxes

 

-0.63

%

Other Taxes

 

0.03

%

Leases/Other

 

-0.06

%

Total

 

-1.11

%

 

- MORE -

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

SELECTED PROFORMA FINANCIAL AND OPERATING INFORMATION BY PROPERTY

(in thousands, except operating information)

(unaudited)

 

THE FOLLOWING TABLE PRESENTS SELECTED FINANCIAL AND REPORTING INFORMATION BY PROPERTY FOR THE ELEVEN PROPERTIES INCLUDED IN THE ASHFORD PRIME PORTFOLIO.

 

 

 

Three Months Ended

 

Nine Months Ended

 

TTM

 

 

 

September 30,

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

% Variance

 

2015

 

2014

 

% Variance

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL HILTON WASHINGTON DC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

$

9,227

 

$

9,061

 

1.83

%

$

29,306

 

$

28,090

 

4.33

%

$

38,037

 

Total Revenue

 

$

12,216

 

$

12,197

 

0.16

%

$

41,983

 

$

39,555

 

6.14

%

$

54,555

 

EBITDA

 

$

2,863

 

$

3,270

 

-12.45

%

$

12,264

 

$

11,634

 

5.42

%

$

15,812

 

EBITDA Margin

 

23.44

%

26.81

%

-3.37

%

29.21

%

29.41

%

-0.20

%

28.98

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

182.34

 

$

180.05

 

1.27

%

$

195.69

 

$

188.77

 

3.67

%

$

190.11

 

Occupancy

 

91.54

%

89.28

%

2.54

%

87.45

%

85.84

%

1.87

%

85.97

%

ADR

 

$

199.19

 

$

201.68

 

-1.23

%

$

223.78

 

$

219.90

 

1.76

%

$

221.13

 

LA JOLLA HILTON TORREY PINES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

$

6,557

 

$

6,408

 

2.33

%

$

18,391

 

$

16,844

 

9.18

%

$

23,122

 

Total Revenue

 

$

9,560

 

$

10,114

 

-5.48

%

$

31,275

 

$

28,426

 

10.02

%

$

40,036

 

EBITDA

 

$

2,845

 

$

3,304

 

-13.89

%

$

10,199

 

$

8,782

 

16.14

%

$

12,360

 

EBITDA Margin

 

29.76

%

32.67

%

-2.91

%

32.61

%

30.89

%

1.72

%

30.87

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

180.91

 

$

176.79

 

2.33

%

$

170.98

 

$

156.60

 

9.18

%

$

160.78

 

Occupancy

 

89.29

%

90.97

%

-1.85

%

85.91

%

84.44

%

1.74

%

85.60

%

ADR

 

$

202.61

 

$

194.33

 

4.26

%

$

199.02

 

$

185.44

 

7.32

%

$

187.83

 

CHICAGO SOFITEL WATER TOWER

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

$

8,174

 

$

8,449

 

-3.25

%

$

20,375

 

$

20,224

 

0.75

%

$

27,518

 

Total Revenue

 

$

10,922

 

$

11,791

 

-7.37

%

$

27,972

 

$

29,462

 

-5.06

%

$

38,275

 

EBITDA

 

$

3,329

 

$

4,065

 

-18.11

%

$

6,267

 

$

8,007

 

-21.73

%

$

9,166

 

EBITDA Margin

 

30.48

%

34.48

%

-4.00

%

22.40

%

27.18

%

-4.77

%

23.95

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

214.10

 

$

221.28

 

-3.24

%

$

179.84

 

$

178.51

 

0.75

%

$

181.67

 

Occupancy

 

88.97

%

90.91

%

-2.13

%

80.77

%

81.01

%

-0.30

%

80.27

%

ADR

 

$

240.64

 

$

243.41

 

-1.14

%

$

222.66

 

$

220.36

 

1.04

%

$

226.31

 

BARDESSONO INN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

$

3,890

 

$

3,839

 

1.33

%

$

9,478

 

$

9,017

 

5.11

%

$

12,586

 

Total Revenue

 

$

5,376

 

$

5,274

 

1.93

%

$

13,750

 

$

12,822

 

7.24

%

$

18,140

 

EBITDA

 

$

1,729

 

$

1,746

 

-0.97

%

$

2,652

 

$

2,939

 

-9.77

%

$

3,672

 

EBITDA Margin

 

32.16

%

33.11

%

-0.94

%

19.29

%

22.92

%

-3.63

%

20.24

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

681.98

 

$

673.05

 

1.33

%

$

560.00

 

$

532.71

 

5.12

%

$

556.16

 

Occupancy

 

81.50

%

87.76

%

-7.13

%

78.97

%

79.69

%

-0.90

%

78.55

%

ADR

 

$

836.74

 

$

766.89

 

9.11

%

$

709.10

 

$

668.45

 

6.08

%

$

708.07

 

KEY WEST PIER HOUSE RESORT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

$

3,652

 

$

3,361

 

8.66

%

$

13,968

 

$

13,091

 

6.70

%

$

18,171

 

Total Revenue

 

$

4,717

 

$

4,313

 

9.37

%

$

17,501

 

$

16,564

 

5.66

%

$

22,866

 

EBITDA

 

$

1,505

 

$

1,288

 

16.85

%

$

7,344

 

$

6,405

 

14.66

%

$

9,578

 

EBITDA Margin

 

31.91

%

29.86

%

2.04

%

41.96

%

38.67

%

3.30

%

41.89

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

279.53

 

$

257.26

 

8.66

%

$

360.33

 

$

337.69

 

6.70

%

$

350.59

 

Occupancy

 

87.29

%

81.64

%

6.92

%

90.50

%

86.64

%

4.46

%

89.44

%

ADR

 

$

320.25

 

$

315.13

 

1.63

%

$

398.15

 

$

389.77

 

2.15

%

$

392.00

 

PHILADELPHIA COURTYARD DOWNTOWN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

$

6,534

 

$

6,374

 

2.51

%

$

19,730

 

$

17,642

 

11.84

%

$

26,085

 

Total Revenue

 

$

7,755

 

$

7,739

 

0.21

%

$

23,734

 

$

21,707

 

9.34

%

$

31,679

 

EBITDA

 

$

3,060

 

$

3,143

 

-2.64

%

$

9,267

 

$

8,345

 

11.05

%

$

12,232

 

EBITDA Margin

 

39.46

%

40.61

%

-1.15

%

39.05

%

38.44

%

0.60

%

38.61

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

142.33

 

$

138.85

 

2.51

%

$

144.83

 

$

129.58

 

11.77

%

$

143.22

 

Occupancy

 

83.95

%

85.29

%

-1.57

%

83.29

%

79.23

%

5.12

%

82.43

%

ADR

 

$

169.54

 

$

162.80

 

4.14

%

$

173.90

 

$

163.54

 

6.33

%

$

173.74

 

 



 

 

 

Three Months Ended

 

Nine Months Ended

 

TTM

 

 

 

September 30,

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

% Variance

 

2015

 

2014

 

% Variance

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PLANO MARRIOTT LEGACY TOWN CENTER

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

$

5,158

 

$

4,498

 

14.67

%

$

15,451

 

$

13,818

 

11.82

%

$

19,855

 

Total Revenue

 

$

7,498

 

$

6,990

 

7.27

%

$

24,175

 

$

21,793

 

10.93

%

$

31,855

 

EBITDA

 

$

2,645

 

$

2,312

 

14.40

%

$

8,520

 

$

7,321

 

16.38

%

$

11,076

 

EBITDA Margin

 

35.28

%

33.08

%

2.20

%

35.24

%

33.59

%

1.65

%

34.77

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

138.76

 

$

121.02

 

14.66

%

$

140.10

 

$

125.29

 

11.82

%

$

134.65

 

Occupancy

 

73.20

%

68.59

%

6.72

%

72.42

%

70.10

%

3.31

%

70.85

%

ADR

 

$

189.56

 

$

176.44

 

7.44

%

$

193.46

 

$

178.73

 

8.24

%

$

190.04

 

SAN FRANCISCO COURTYARD DOWNTOWN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

$

10,216

 

$

9,764

 

4.63

%

$

27,736

 

$

25,630

 

8.22

%

$

36,091

 

Total Revenue

 

$

11,702

 

$

11,209

 

4.40

%

$

32,285

 

$

29,625

 

8.98

%

$

42,045

 

EBITDA

 

$

3,979

 

$

3,843

 

3.54

%

$

10,675

 

$

9,935

 

7.45

%

$

13,807

 

EBITDA Margin

 

34.00

%

34.28

%

-0.28

%

33.06

%

33.54

%

-0.47

%

32.84

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

274.17

 

$

262.05

 

4.63

%

$

250.86

 

$

231.81

 

8.22

%

$

244.14

 

Occupancy

 

93.74

%

94.97

%

-1.30

%

92.73

%

90.01

%

3.03

%

91.93

%

ADR

 

$

292.48

 

$

275.92

 

6.00

%

$

270.52

 

$

257.55

 

5.04

%

$

265.58

 

SEATTLE COURTYARD DOWNTOWN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

$

5,041

 

$

4,881

 

3.28

%

$

11,346

 

$

10,503

 

8.03

%

$

14,036

 

Total Revenue

 

$

5,662

 

$

5,480

 

3.32

%

$

12,877

 

$

12,186

 

5.67

%

$

16,065

 

EBITDA

 

$

2,341

 

$

2,160

 

8.38

%

$

5,233

 

$

4,950

 

5.72

%

$

6,492

 

EBITDA Margin

 

41.35

%

39.42

%

1.93

%

40.64

%

40.62

%

0.02

%

40.41

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

219.16

 

$

212.22

 

3.27

%

$

166.24

 

$

153.90

 

8.02

%

$

153.82

 

Occupancy

 

85.47

%

88.72

%

-3.67

%

80.95

%

82.40

%

-1.76

%

79.26

%

ADR

 

$

256.43

 

$

239.20

 

7.21

%

$

205.35

 

$

186.76

 

9.96

%

$

194.06

 

SEATTLE MARRIOTT WATERFRONT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

$

9,636

 

$

9,452

 

1.95

%

$

21,870

 

$

19,994

 

9.38

%

$

26,920

 

Total Revenue

 

$

11,586

 

$

11,300

 

2.53

%

$

28,111

 

$

25,417

 

10.60

%

$

35,196

 

EBITDA

 

$

5,321

 

$

5,182

 

2.68

%

$

11,721

 

$

10,495

 

11.68

%

$

14,242

 

EBITDA Margin

 

45.93

%

45.86

%

0.07

%

41.70

%

41.29

%

0.40

%

40.46

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

292.57

 

$

286.99

 

1.94

%

$

223.77

 

$

204.57

 

9.39

%

$

206.01

 

Occupancy

 

90.57

%

91.52

%

-1.04

%

84.15

%

82.14

%

2.44

%

81.17

%

ADR

 

$

323.03

 

$

313.57

 

3.01

%

$

265.93

 

$

249.04

 

6.78

%

$

253.81

 

TAMPA RENAISSANCE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

$

2,825

 

$

2,926

 

-3.45

%

$

11,130

 

$

10,628

 

4.72

%

$

14,412

 

Total Revenue

 

$

4,163

 

$

4,443

 

-6.30

%

$

16,416

 

$

16,060

 

2.22

%

$

21,575

 

EBITDA

 

$

596

 

$

801

 

-25.59

%

$

4,419

 

$

4,398

 

0.48

%

$

5,670

 

EBITDA Margin

 

14.32

%

18.03

%

-3.71

%

26.92

%

27.38

%

-0.47

%

26.28

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

104.80

 

$

108.53

 

-3.44

%

$

139.15

 

$

132.87

 

4.73

%

$

134.76

 

Occupancy

 

69.34

%

79.76

%

-13.06

%

79.11

%

81.45

%

-2.87

%

78.63

%

ADR

 

$

151.14

 

$

136.07

 

11.07

%

$

175.88

 

$

163.13

 

7.82

%

$

171.39

 

PRIME PROPERTIES TOTAL (11)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Revenue

 

$

70,909

 

$

69,013

 

2.75

%

$

198,782

 

$

185,481

 

7.17

%

$

256,833

 

Total Revenue

 

$

91,157

 

$

90,850

 

0.34

%

$

270,080

 

$

253,618

 

6.49

%

$

352,286

 

EBITDA

 

$

30,212

 

$

31,114

 

-2.90

%

$

88,560

 

$

83,210

 

6.43

%

$

114,107

 

EBITDA Margin

 

33.14

%

34.25

%

-1.11

%

32.79

%

32.81

%

-0.02

%

32.39

%

Selected Operating Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

204.34

 

$

199.03

 

2.67

%

$

193.11

 

$

180.37

 

7.06

%

$

186.64

 

Occupancy

 

85.75

%

86.62

%

-1.00

%

83.54

%

82.05

%

1.82

%

82.39

%

ADR

 

$

238.30

 

$

229.76

 

3.72

%

$

231.15

 

$

219.82

 

5.15

%

$

226.52

 

 


NOTES:

(1)         The above pro forma table assumes the eleven hotel properties owned and included in the Company’s operations at September 30, 2015, were owned as of the beginning of each of the periods presented.

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

PRO FORMA HOTEL REVENUE & EBITDA FOR TRAILING TWELVE MONTHS

(dollars in thousands)

(unaudited)

 

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

 

 

 

2015

 

2015

 

2015

 

2014

 

 

 

 

 

3rd Quarter

 

2nd Quarter

 

1st Quarter

 

4th Quarter

 

TTM

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Hotel Revenue

 

$

91,157

 

$

97,921

 

$

81,003

 

$

82,205

 

$

352,286

 

Hotel EBITDA

 

$

30,212

 

$

35,132

 

$

23,216

 

$

25,547

 

$

114,107

 

Hotel EBITDA Margin

 

33.14

%

35.88

%

28.66

%

31.08

%

32.39

%

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA % of Total TTM

 

26.5

%

30.8

%

20.3

%

22.4

%

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

JV Interests in EBITDA

 

$

1,427

 

$

2,513

 

$

1,676

 

$

1,427

 

$

7,043

 

 

- MORE -

 



 

 ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

 TOTAL ENTERPRISE VALUE

SEPTEMBER 30, 2015

 (in thousands, except share price)

 (unaudited)

 

 

 

September 30,

 

 

 

2015

 

End of quarter common shares outstanding

 

28,471

 

Partnership units outstanding (common stock equivalents)

 

4,376

 

Combined common shares and partnership units outstanding

 

32,847

 

Common stock price at quarter end

 

$

14.03

 

Market capitalization at quarter end

 

$

460,843

 

Series A convertible preferred stock

 

$

65,000

 

Debt on balance sheet date

 

$

760,344

 

Joint venture partners’ share of consolidated debt

 

$

(48,996

)

Net working capital (see below)

 

$

(157,806

)

Total enterprise value (TEV)

 

$

1,079,385

 

 

 

 

 

Ashford Inc. Investment:

 

 

 

Common stock owned at end of quarter

 

195

 

Common stock price at quarter end

 

$

63.45

 

Market value of Ashford Inc. investment

 

$

12,365

 

 

 

 

 

Cash & cash equivalents

 

$

82,442

 

Restricted cash

 

30,613

 

Accounts receivable, net

 

12,761

 

Prepaid expenses

 

3,602

 

Investment in AIM REHE, LP

 

47,073

 

Due from affiliates, net

 

(839

)

Due from third-party hotel managers, net

 

7,682

 

Market value of Ashford Inc. investment

 

12,365

 

Total current assets

 

$

195,699

 

 

 

 

 

Accounts payable, net & accrued expenses

 

$

34,573

 

Dividends payable

 

3,320

 

Total current liabilities

 

$

37,893

 

 

 

 

 

Net working capital*

 

$

157,806

 

 


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

 

- MORE -

 



 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

Anticipated Capital Expenditures Calendar (a)

 

 

 

 

 

2015

 

 

 

 

 

1st Quarter

 

2nd Quarter

 

3rd Quarter

 

4th Quarter

 

 

 

Rooms

 

Actual

 

Actual

 

Actual

 

Estimated

 

Courtyard Seattle

 

250

 

x

 

 

 

 

 

 

 

Renaissance Tampa

 

293

 

 

 

 

 

x

 

x

 

Hilton La Jolla Torrey Pines

 

394

 

 

 

 

 

x

 

 

 

 


(a) Only hotels which have had or are expected to have significant capital expenditures that could result in displacement in 2015 are included in this table.