Ashford Hospitality Trust Reports Third Quarter Results DALLAS,
Nov. 10 /PRNewswire-FirstCall/ -- Ashford Hospitality Trust, Inc.
(NYSE:AHT), a hotel real estate investment trust focused
exclusively on the hospitality industry, today reported results for
the third quarter ended September 30, 2004. The reconciliation of
non-GAAP financial measures is included in the financial tables
accompanying this press release. HIGHLIGHTS - Completed or
announced investments total $585 million, reaching initial
investment goals - Increased common dividend for second consecutive
quarter by 40% to $0.14 per share - Increased total assets by $213
million - Third quarter RevPAR increased 6.7% for hotels not under
renovation - Increased Hotel Operating Profit - Completed preferred
stock offering, raising $55 million in net proceeds - Completed
$210 million portfolio financing and restructured credit facility -
Announced and ultimately closed $81 million purchase of 654-room
Hyatt Orange County Reporting Basis The financial results presented
below and in the accompanying financial tables include the results
of the Company for the third quarter and nine months ended
September 30, 2004, the results of the Company since its formation
on August 29, 2003, the combined results of the Company and the
Predecessor between July 1, 2003 and September 30, 2003, and the
results of the Predecessor prior to August 29, 2003. Financial
Results Total revenue for the third quarter ended September 30,
2004, increased 228.1% to $31,336,000 from $9,551,000 for the third
quarter ended September 30, 2003. The Company reported a net loss
of $1,391,000, or $0.06 per diluted share, compared with a net loss
of $1,194,000 in the prior-year period. Funds from operations (FFO,
as defined by NAREIT) was $1,026,000, or $0.03 per diluted share,
compared with a loss of $77,000 for the combined third quarter of
2003. EBITDA, which represents Earnings before Interest Expense,
Income Taxes, Depreciation, and Amortization, increased 274.7% to
$5,014,000 compared with $1,338,000 in the combined prior-year
period. Results for the three months ended September 30, 2004
include the write off of deferred financing costs and the
amortization of the existing loan costs in the amount of $2.2
million, or $.07 per diluted share, in connection with the
Company's new $210 million term loan and other existing mortgage
financings. In addition, the Company experienced a one-time
estimated loss of approximately $1.0 million in pre-tax operating
profit, or approximately $0.03 per diluted share, due to the effect
from four separate hurricanes on three of the Company's Gulf Coast
properties and a fire at one of the Company's properties. Monty
Bennett, President and CEO, commented, "As one would expect for a
start up company with significant growth over the last few
quarters, it has been difficult for everyone, including management,
to accurately forecast our quarterly operating results. Unknowns
included the timing, size, yield, and seasonality of our
investments. Regarding seasonality, we believe that published
Street forecasts expected approximately 30-32% of our direct hotel
assets' annual income would occur in the third quarter, which is
not an unreasonable assumption for hotel assets. Now that we have
assembled our initial portfolio, we have recognized that the direct
hotel investments purchased thus far have historically achieved
approximately 25% of their annual income in the third quarter. The
difference between this historical 25% seasonality and 32%
represented more than $0.05 per share for the third quarter. Unless
the composition of our portfolio changes, going forward we expect
the second quarter to be our most heavily weighted quarter for
seasonality during the year." Total revenue for the nine months
ended September 30, 2004, increased 179.0% to $76,482,000 from
$27,409,000 for the combined period ended September 30, 2003. The
Company reported net income of $858,000, or $0.03 per diluted
share, compared with a combined net loss of $2,591,000 in the
prior- year period. FFO was $7,715,000, or $0.25 per diluted share,
compared with $718,000 for the combined prior-year period. EBITDA
increased 182.7% to $14,507,000 compared with $5,132,000 for the
combined prior-year period. Mr. Bennett continued, "Ashford's third
quarter was extremely productive in terms of capital raising,
investment and financing. We continue to accomplish our goals. With
almost $600 million of assets, we reached our targeted first year
milestone. Our continued ability to uniquely source and acquire
hotels at yields well within or above targeted ranges adds a
sizable growth pipeline to our company. Our capital strategies,
including recent financings and the preferred equity raise position
us with the funding to capitalize on the growth opportunities in
our pipeline. We will continue to build a portfolio that is
diversified by capital structure, brand, segment and geography."
Operating Results - Direct Hotel Investments As of September 30,
2004, the Company had a portfolio of direct hotel investments
consisting of 32 properties. Currently five of the acquired hotels
are undergoing significant renovation. The Company believes
reporting its operating metrics on a consolidated and
not-under-renovation basis more accurately reflects the operating
improvement in its direct hotel portfolio. Details of each category
are provided in the tables attached to this release. All Hotels (32
properties) RevPAR for the third quarter of 2004 increased 3.3%
over the same period in 2003 to $71.99 from $69.66 due to a 4.1%
increase in ADR to $97.06 offset by a 55-basis point decrease in
occupancy to 74.17%. Hotels Not Under Renovation (27 properties)
RevPAR for the third quarter of 2004 increased 6.7% over the same
period in 2003 to $72.67 from $68.13 due to a 5.4% increase in ADR
to $95.31 and an 88-basis point increase in occupancy to 76.25%.
Hotel Operating Profit Total hotel operating profit for the three
months ended September 30, 2004, increased 2.0% to $9,069,000 from
$8,889,000 for the period ended September 30, 2003. Total hotel
operating profit for the nine months ended September 30, 2004,
increased 5.8% to $28,707,000 from $27,108,000 for the period ended
September 30, 2003. These results include the $1 million impact
from the insured events previously described. Had these events not
occurred operating profit would be up 13.3% for the quarter and
9.6% for the year-to- date period. Operating Results-First Mortgage
and Mezzanine Investments As of September 30, 2004 the Company had
a $90.6 million loan portfolio across 21 hotel properties. The
portfolio weighted average interest is 11.4%. Balance Sheet and
Financing Strategy As of September 30, 2004, the Company had
approximately $159.5 million of variable-rate debt outstanding at a
weighted average interest rate of 4.9% and approximately $126.9
million of fixed-rate debt outstanding at an average interest rate
of 4.7%. In September, the Company completed a $210.0 million term
loan that is secured by 25 hotel properties, at an interest rate of
195 basis points over LIBOR. This facility has a maturity date of
September 2006 with three one-year extension options. The Company
used proceeds from the facility to repay two mortgage notes
totaling approximately $26 million at a rate of 350 basis points
over LIBOR, to repay another mortgage loan of $32 million at a rate
of 325 basis points over LIBOR, to pay down its $60 million credit
facility by approximately $57 million at the then rate of 325 basis
points over LIBOR, and to partially repay another mortgage note by
approximately $13 million at a rate of 350 basis points over LIBOR.
The balance of proceeds after costs was used to fund acquisitions.
To increase the Company's fixed-rate balance, Ashford purchased a
6% LIBOR cap on $105 million of the facility and executed a
stair-stepped floating to fixed-rate interest rate swap for $105
million of the facility at an average rate of 4.9% over the term of
the swap. The Company also restructured its $60 million credit
facility to extend the maturity from February 2007 to August 2007
with two additional one year extension options and to reduce the
interest rate from 325 basis points over LIBOR to a range of 200 to
230 basis points over LIBOR depending on the coverage ratio. In
August upon its one year anniversary, the Company filed a universal
shelf registration with a proposed aggregate public offering of
$350 million. In September, the Company completed the offering of
2.3 million shares of 8.55% Series A Cumulative Preferred Stock at
$25 per share, raising net proceeds of approximately $55.1 million.
The Preferred Stock dividends are cumulative from the date of
original issuance. The Company anticipates paying its first
quarterly preferred dividend in mid-January 2005. Third Quarter
Investment Activity In July, the Company acquired the Sheraton
Bucks County and an adjacent office building near Philadelphia,
Pennsylvania, for approximately $16.7 million in cash. Annualized
revenue of the acquired hotel is approximately $9.0 million. The
Company intends to spend $5.7 million on upgrades to the property.
Also during July the Company acquired four hotels in suburban
Atlanta for approximately $25.9 million in cash plus contingent
consideration to be paid, if earned, no later than April 30, 2005.
Annualized revenues of these four hotel properties are
approximately $7.8 million. In September, the Company acquired nine
hotel properties from Dunn Hospitality Group for approximately $62
million, which includes $59 million in cash and $3 million in
limited partnership units. Annualized revenues of these nine hotel
properties are approximately $20.1 million. The Company intends to
spend $6.5 million on improvements to the portfolio. The Company
originated a $15 million loan in September on the Hotel Teatro in
Denver, Colorado. The whole loan interest rate is 565 basis points
over LIBOR and matures in October 2006. Loan payments are interest
only throughout the two-year term on the loan which provides for
three one-year extension options. Ashford received an origination
fee of 1%. Ashford has negotiated terms to sell off a first
mortgage on the property of $10 million. If successful, Ashford
intends to retain a $5 million mezzanine loan on the property with
pricing that would equate to 1,135 basis points over LIBOR. The
Company also originated an $11 million mezzanine loan on The Westin
Westminster in Westminster, Colorado. Maturing in September 2011,
the loan bears interest at a stated rate of 14%, with the pay rate
fixed at 12% in the first two years with a share of available cash
flow not to exceed the stated rate of 14%, and fixed at 14%
thereafter. Loan payments are interest only throughout the
seven-year term. Ashford received an origination fee of 1%. In
August 2004, the Company received an approximate $7.2 million
payment related to the portion of its $25 million mezzanine loan
secured by two hotel properties, bringing the balance of that loan
to $17.8 million at September 30, 2004, and secured by a total of
15 hotel properties. Subsequent Investment Activity In October, the
Company acquired the Hyatt Orange County in Anaheim, California,
for $81 million in cash, inclusive of the seller's commitment to
fund a $6 million renovation which should be completed in November
2004. The Hyatt Orange County produced gross revenues of
approximately $27.8 million in the last 12 months. Outlook Mr.
Bennett concluded, "The outlook for the lodging industry continues
to improve with business and leisure travel showing signs of
strength in our markets. With the strong competitive positions our
hotels enjoy and the incentivized management teams we have
retained, we expect improved year-over- year operating performance.
We remain confident that the active investment pace, high yields
and strong pipeline will continue to generate opportunities for us
in 2005." Investor Conference Call and Simulcast Ashford
Hospitality Trust, Inc. will conduct a conference call at 11:00
a.m. eastern time on November 11, 2004, to discuss the third
quarter results. The number to call for this interactive
teleconference is 913-981-5509. A seven-day replay of the
conference call will be available by dialing 719-457-0820 and
entering the confirmation number, 954046. The Company will also
provide an online simulcast and rebroadcast of its third quarter
2004 earnings release conference call. The live broadcast of
Ashford's quarterly conference call will be available online at the
Company's website at http://www.ahtreit.com/ as well as
http://phx.corporate-ir.net/phoenix.zhtml?p=irol-
eventDetails&c=147105&eventID=948903 on November 11, 2004,
beginning at 11:00 a.m. eastern time. The online replay will follow
shortly after the call and continue for approximately one year.
Both FFO and EBITDA are non-GAAP financial measures within the
meaning of the Securities and Exchange Commission rules. 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 nor 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 is it indicative of funds available to fund our cash needs,
including our ability to make cash distributions. However,
management believes both FFO and EBITDA to be key 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 Trust is a
self-administered real estate investment trust focused on investing
in the hospitality industry across all segments and at all levels
of the capital structure, including direct hotel investments, first
mortgages, mezzanine loans and sale-leaseback transactions.
Additional information can be found on the Company's web site at
http://www.ahtreit.com/ . Certain statements and assumptions in
this press release contain or are based upon "forward-looking"
information and are being made pursuant to the safe harbor
provisions of the Private Securities Litigation Reform Act of 1995.
These forward-looking statements are subject to risks and
uncertainties. When we use the words "will likely result," "may,"
"anticipate," "estimate," "should," "expect," "believe," "intend,"
or similar expressions, we intend to identify forward-looking
statements. Such forward-looking statements include, but are not
limited to, our business and investment strategy, timing for
closings, our understanding of our competition, current market
trends and opportunities, and projected capital expenditures. Such
statements are subject to numerous assumptions and uncertainties,
many of which are outside Ashford's control. These forward-looking
statements are subject to known and unknown risks and
uncertainties, which could cause actual results to differ
materially from those anticipated, including, without limitation:
general volatility of the capital markets and the market price of
our common stock; changes in our business or investment strategy;
availability, terms and deployment of capital; availability of
qualified personnel; changes in our industry and the market in
which we operate, interest rates or the general economy; and the
degree and nature of our competition. These and other risk factors
are more fully discussed in the section entitled "Risk Factors" in
Ashford's Registration Statement on Form S-3, (File Number
333-114283), and from time to time, in Ashford's other filings with
the Securities and Exchange Commission. The forward-looking
statements included in this press release are only made as of the
date of this press release. Investors should not place undue
reliance on these forward-looking statements. We are not obligated
to publicly update or revise any forward-looking statements,
whether as a result of new information, future events or
circumstances, changes in expectations or otherwise. ASHFORD
HOSPITALITY TRUST, INC. AND PREDECESSOR CONSOLIDATED AND COMBINED
STATEMENTS OF OPERATIONS (Unaudited) The Company The Company The
Predecessor Three Months Period From Period From August 29, July 1,
2003 Ended 2003 to to September 30, September 30, August 28, 2004
2003 2003 REVENUE Rooms $24,908,944 $2,764,856 $5,098,062 Food and
beverage 2,975,955 463,125 832,795 Other 1,035,406 70,572 210,554
Total hotel revenue 28,920,305 3,298,553 6,141,411 Interest income
from notes receivable 2,075,406 --- --- Asset management fees from
related parties 340,711 110,591 --- Total Revenue 31,336,422
3,409,144 6,141,411 EXPENSES Hotel operating expenses Rooms
5,711,214 632,740 1,145,377 Food and beverage 2,491,446 373,313
687,997 Other direct 557,010 76,130 127,968 Indirect 9,609,951
1,084,900 2,233,281 Management fees 908,472 98,997 182,678 Total
hotel expenses 19,278,093 2,266,080 4,377,301 Property taxes,
insurance, and other 2,317,570 248,900 375,423 Depreciation and
amortization 2,768,427 328,052 723,445 Corporate general and
administrative: Stock-based compensation 605,061 228,215 --- Other
corporate and administrative 2,488,587 717,076 --- Total Operating
Expenses 27,457,738 3,788,323 5,476,169 OPERATING INCOME (LOSS)
3,878,684 (379,179) 665,242 Interest income 115,850 100,487 5,951
Interest expense (2,986,713) (73,333) (1,474,082) Amortization of
loan costs (569,730) (11,716) (93,198) Write-off of loan costs
(1,633,369) --- --- LOSS BEFORE INCOME TAXES AND MINORITY INTEREST
(1,195,278) (363,741) (896,087) Provision for income taxes
(530,476) --- --- Minority interest 335,227 65,583 --- NET LOSS
$(1,390,527) $(298,158) $(896,087) Net Loss Available To Common
Shareholders: Basic $(0.06) $(0.01) Fully diluted $(0.06) $(0.01)
Weighted Average Common Shares Outstanding: Basic 25,130,651
23,544,987 Fully diluted 30,996,692 23,544,987 ASHFORD HOSPITALITY
TRUST, INC. AND PREDECESSOR CONSOLIDATED AND COMBINED STATEMENTS OF
OPERATIONS (Unaudited) The Company The Company The Predecessor Nine
Months Period From Period From August 29, January 1, Ended 2003 to
2003 to September 30, September 30, August 28, 2004 2003 2003
REVENUE Rooms $59,991,874 $2,764,856 $19,688,349 Food and beverage
8,176,507 463,125 3,629,807 Other 2,366,860 70,572 681,656 Total
hotel revenue 70,535,241 3,298,553 23,999,812 Interest income from
notes receivable 4,946,547 --- --- Asset management fees from
related parties 1,000,033 110,591 --- Total Revenue 76,481,821
3,409,144 23,999,812 EXPENSES Hotel operating expenses Rooms
13,595,603 632,740 4,511,632 Food and beverage 6,229,246 373,313
2,801,002 Other direct 1,334,411 76,130 498,085 Indirect 23,361,370
1,084,900 8,687,362 Management fees 2,191,532 98,997 718,408 Total
hotel expenses 46,712,162 2,266,080 17,216,489 Property taxes,
insurance, and other 4,928,028 248,900 1,600,082 Depreciation and
amortization 6,727,667 328,052 2,915,777 Corporate general and
administrative: Stock-based compensation 1,792,069 228,215 ---
Other corporate and administrative 6,909,195 717,076 --- Total
Operating Expenses 67,069,121 3,788,323 21,732,348 OPERATING INCOME
(LOSS) 9,412,700 (379,179) 2,267,464 Interest income 247,087
100,487 22,800 Interest expense (5,397,125) (73,333) (4,225,289)
Amortization of loan costs (919,041) (11,716) (357,857) Write-off
of loan costs (1,633,369) --- --- INCOME (LOSS) BEFORE INCOME TAXES
AND MINORITY INTEREST 1,710,252 (363,741) (2,292,882) Provision for
income taxes (687,176) --- --- Minority interest (165,037) 65,583
--- NET INCOME (LOSS) $858,039 $(298,158) $(2,292,882) Net Income
(Loss) Available To Common Shareholders: Basic $0.03 $(0.01) Fully
diluted $0.03 $(0.01) Weighted Average Common Shares Outstanding:
Basic 25,066,981 23,544,987 Fully diluted 30,829,818 23,544,987
ASHFORD HOSPITALITY TRUST, INC. CONSOLIDATED BALANCE SHEETS
(Unaudited) September 30, December 31, 2004 2003 ASSETS Investment
in hotel properties, net $347,738,782 $173,723,998 Cash and cash
equivalents 92,344,154 76,254,052 Restricted cash 21,029,522
1,373,591 Accounts receivable, net of allowance of $51,337 and
$19,408, respectively 4,473,071 1,534,843 Inventories 464,703
262,619 Notes receivable 90,552,800 10,000,000 Deferred costs, net
10,249,080 2,386,937 Prepaid expenses 1,834,236 1,577,628 Other
assets 2,274,142 550,636 Due from affiliates 195,060 218,113 Total
assets $571,155,550 $267,882,417 LIABILITIES AND OWNERS' EQUITY
Indebtedness $286,422,168 $50,201,779 Capital leases payable
369,927 456,869 Accounts payable 5,690,010 2,127,611 Accrued
expenses 10,074,102 4,572,594 Other liabilities 208,313 ---
Dividends payable 4,467,172 --- Deferred income 519,872 --- Due to
affiliates 1,026,910 584,643 Total liabilities 308,778,474
57,943,496 Minority interest 40,128,755 37,646,673 Commitments and
contingencies Preferred stock, $0.01 par value, 50,000,000 shares
authorized, 2,300,000 issued and outstanding at September 30, 2004
23,000 - Common stock, $0.01 par value, 200,000,000 shares
authorized, 25,810,447 and 25,730,047 shares issued and outstanding
at September 30, 2004 and December 31, 2003, respectively 258,104
257,300 Additional paid-in capital 235,124,140 179,226,668 Unearned
compensation (4,542,279) (5,564,401) Accumulated other
comprehensive loss (102,831) - Accumulated deficit (8,511,813)
(1,627,319) Total owners' equity 222,248,321 172,292,248 Total
liabilities and owners' equity $571,155,550 $267,882,417 ASHFORD
HOSPITALITY TRUST, INC. AND PREDECESSOR KEY PERFORMANCE INDICATORS
(Unaudited) Three Months Ended Nine Months Ended September 30,
September 30, 2004 2003 2004 2003 Consolidated (Pro Forma) Room
revenues $29,414,869 $28,450,169 $84,763,854 $82,276,955 RevPar
$71.99 $69.66 $69.68 $67.89 Occupancy 74.17% 74.72% 72.16% 72.88%
ADR $97.06 $93.23 $96.56 $93.15 NOTE: The above pro forma tables
include the original six hotel properties and assume the 26 hotel
properties acquired since the Company's formation in August 2003
were owned as of the beginning of the periods presented. Hotels Not
Under Renovation (Pro Forma) Room revenues $23,260,033 $21,793,437
$67,315,756 $63,271,310 RevPar $72.67 $68.13 $70.64 $66.66
Occupancy 76.25% 75.37% 74.07% 73.23% ADR $95.31 $90.40 $95.37
$91.03 NOTE: The above pro forma tables include the original six
hotel properties and assume the 21 not-under-renovation hotel
properties acquired since the Company's formation in August 2003
were owned as of the beginning of the periods presented. ASHFORD
HOSPITALITY TRUST, INC. AND PREDECESSOR FFO (Unaudited) The The
Company The Company Predecessor Three Months Period From Period
From August 29, July 1, 2003 Ended 2003 to to September 30,
September 30, August 28, 2004 2003 2003 Net loss $(1,390,527)
$(298,158) $(896,087) Plus real estate depreciation and
amortization 2,751,286 328,052 723,445 Remove minority interest
(335,227) 65,583 - Gross FFO $1,025,532 $95,477 $(172,642) Fully
diluted weighted average shares outstanding 30,996,692 23,544,987
NA Gross FFO per fully diluted share $0.03 $0.00 NA The The Company
The Company Predecessor Nine Months Period From Period From Ended
August 29, January 1, 2003 to 2003 to September 30, September 30,
August 28, 2004 2003 2003 Net income (loss) $858,039 $(298,158)
$(2,292,882) Plus real estate depreciation and amortization
6,691,446 328,052 2,915,777 Remove minority interest 165,037 65,583
- Gross FFO $7,714,522 $95,477 $622,895 Fully diluted weighted
average shares outstanding 30,829,818 23,544,987 NA Gross FFO per
fully diluted share $0.25 $0.00 NA NOTE: For both the three and
nine months ended September 30, 2004, FFO has not been adjusted to
add back the non-recurring write-off of loan costs of approximately
$1.6 million, which is included in net income (loss). ASHFORD
HOSPITALITY TRUST, INC. AND PREDECESSOR EBITDA (Unaudited) The The
Company The Company Predecessor Three Months Period From Period
From August 29, July 1, 2003 Ended 2003 to to September 30,
September 30, August 28, 2004 2003 2003 Net loss $(1,390,527)
$(298,158) $(896,087) Add back: Interest income 115,850 100,487
5,951 Interest expense and amortization of loan costs (3,556,443)
(85,049) (1,567,280) Minority interest 335,227 65,583 -
Depreciation and amortization (2,768,427) (328,052) (723,445)
Provision for income taxes (530,476) - - (6,404,269) (247,031)
(2,284,774) Gross EBITDA $5,013,742 $(51,127) $1,388,687 The The
Company The Company Predecessor Nine Months Period From Period From
Ended August 29, January 1, 2003 to 2003 to September 30, September
30, August 28, 2004 2003 2003 Net income (loss) $858,039 $(298,158)
$(2,292,882) Add back: Interest income 247,087 100,487 22,800
Interest expense and amortization of loan costs (6,316,166)
(85,049) (4,583,146) Minority interest (165,037) 65,583 -
Depreciation and amortization (6,727,667) (328,052) (2,915,777)
Provision for income taxes (687,176) - - (13,648,959) (247,031)
(7,476,123) Gross EBITDA $14,506,998 $(51,127) $5,183,241 NOTE: For
both the three and nine months ended September 30, 2004, EBITDA has
not been adjusted to add back the non-recurring write-off of loan
costs of approximately $1.6 million, which is included in net
income (loss). ASHFORD HOSPITALITY TRUST, INC. AND PREDECESSOR
HOTEL OPERATING PROFIT (Unaudited) Company & Company & The
Company Predecessor The Company Predecessor Three Months Three
Months Nine Months Nine Months Ended Ended Ended Ended September
30, September 30, September 30, September 30, 2004 2003 2004 2003
REVENUE Rooms $29,414,869 $28,450,169 $84,763,854 $82,276,955 Food
and beverage 3,104,387 3,443,846 10,965,007 11,024,994 Other
1,139,040 1,189,371 3,245,464 3,259,942 Total hotel revenue
33,658,296 33,083,386 98,974,325 96,561,891 EXPENSES Hotel
operating expenses Rooms 6,409,984 5,977,150 17,743,489 17,130,491
Food and beverage 2,704,219 2,963,097 8,552,875 8,998,175 Other
direct 673,061 910,785 1,989,304 2,167,630 Indirect 11,146,726
11,475,146 32,200,607 32,315,468 Management fees 1,175,367
1,173,623 3,608,531 3,432,977 Total hotel operating expenses
22,109,357 22,499,801 64,094,806 64,044,741 Property taxes,
insurance, and other 2,479,786 1,695,054 6,172,271 5,409,080 HOTEL
OPERATING INCOME $9,069,153 $8,888,531 $28,707,248 $27,108,070
NOTE: The above pro forma tables assume the twenty-six hotel
properties acquired since the Company's formation in August 2003
were owned as of the beginning of the periods presented. In
addition, the results for the three and nine months ended September
30, 2004 include approximately $1.0 million of insurance losses
related to property damage and business interruption, primarily
associated with the four hurricanes in Florida during August and
September. ASHFORD HOSPITALITY TRUST, INC. Adjusted FFO and CAD
(Unaudited) Adjusted FFO Adjusted CAD Three Months Three Months
Ended Ended September 30, 2004 September 30, 2004 (per (per share)
share) Net loss $(1,390,527) $(1,390,527) Plus real estate
depreciation and amortization 2,751,286 0.09 2,751,286 0.09 Remove
minority interest (335,227) (0.01) (335,227) (0.01) Plus
stock-based compensation - 0.00 605,061 0.02 Plus amortization of
loan costs - 0.00 569,730 0.02 Plus income tax provision over
payments made - 0.00 255,476 0.01 Less capital improvements reserve
- 0.00 (947,131) (0.03) Write-off of loan costs - 0.00 1,633,369
0.05 FFO and CAD, respectively $1,025,532 $0.03 $3,142,037 $0.10
Adjustments: Write-off of loan costs 1,633,369 0.05 - 0.00
Insurance impact 1,000,000 0.03 1,000,000 0.03 Adjusted FFO and
CAD, respectively $3,658,901 $0.12 $4,142,037 $0.13 Contact: David
Kimichik Tripp Sullivan Chief Financial Officer Corporate
Communications, Inc. (972) 490-9600 (615) 254-3376 DATASOURCE:
Ashford Hospitality Trust, Inc. CONTACT: David Kimichik, Chief
Financial Officer of Ashford Hospitality Trust, Inc.,
+1-972-490-9600; or Tripp Sullivan of Corporate Communications,
Inc., +1-615-254-3376 Web site: http://www.ahtreit.com/
Copyright
Ashford Hospitality (NYSE:AHT)
Historical Stock Chart
From May 2024 to Jun 2024
Ashford Hospitality (NYSE:AHT)
Historical Stock Chart
From Jun 2023 to Jun 2024