DALLAS, Aug. 4, 2016 /PRNewswire/ -- Ashford
Hospitality Trust, Inc. (NYSE: AHT) ("Ashford Trust" or the
"Company") today reported financial results and performance
measures for the second quarter ended June
30, 2016. 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 June
30, 2016 were owned as of the beginning of each of the
periods presented. Unless otherwise stated, all reported
results compare the second quarter ended June 30, 2016, with the second quarter ended
June 30, 2015 (see discussion
below). The reconciliation of non-GAAP financial measures is
included in the financial tables accompanying this press
release.
STRATEGIC OVERVIEW
- Opportunistic focus on upper-upscale, full-service hotels
- Targets moderate debt levels of approximately 55 – 60% net
debt/gross assets
- Highly-aligned management team and advisory structure
- One of the highest long-term total shareholder returns in the
industry
- Attractive dividend yield of approximately 8.4%
FINANCIAL AND OPERATING HIGHLIGHTS
- RevPAR for all hotels increased 4.9% during the quarter
- RevPAR for all hotels not under renovation increased 5.7%
during the quarter
- Adjusted EBITDA increased $12.8
million or 11%
- Comparable Hotel EBITDA Margin increased 106 basis points
- Comparable Hotel EBITDA flow-through was 61%
- Adjusted funds from operations (AFFO) was $0.60 per diluted share for the quarter as
compared with $0.51 from the
prior-year quarter representing an increase of 18%
- The Company's common stock is currently trading at an
approximate 8.4% dividend yield
- In the second quarter, the Company completed the sale of a
5-hotel, 1,396-room portfolio of select-service hotels for
$142 million in cash ($102,000 per key)
- During the second quarter, the Company also announced that it
had entered into a definitive agreement to sell the 151-room
Courtyard Palm Desert and the 130-room Residence Inn Palm Desert
for $36 million ($128,000 per key)
- Capex invested in the quarter was $47.5
million
- Subsequent to quarter end, on July 6,
2016, the Company announced that it had priced its
underwritten public offering of 4,800,000 shares of 7.375% Series F
Cumulative Preferred Stock at $25.00
per share
- Subsequent to quarter end, on July 8,
2016, the Company announced that it intends to redeem all of
its issued and outstanding shares of 9.00% Series E Cumulative
Preferred Stock
CAPITAL STRUCTURE
At June 30, 2016, the Company had
total assets of $4.9 billion in
continuing operations. As of June 30,
2016, the Company had $3.8
billion of mortgage debt in continuing operations. Ashford
Trust's total combined debt had a blended average interest rate of
5.2%.
Subsequent to quarter end, on July 6,
2016, the Company announced that it had priced its
underwritten public offering of 4,800,000 shares of 7.375% Series F
Cumulative Preferred Stock (the "Preferred Stock") at $25.00 per share. Dividends on the
Preferred Stock will accrue at a rate of 7.375% per annum on the
liquidation preference of $25.00 per
share.
Subsequent to quarter end, on July 8,
2016, the Company announced that it intends to redeem all of
its issued and outstanding shares of 9.00% Series E Cumulative
Preferred Stock (the "Series E Preferred Stock") (CUSIP No. 044103
505). All shares of Series E Preferred Stock will be redeemed
in accordance with the applicable procedures of the Depository
Trust Company. The redemption date will be August 8, 2016. The Company intends to use
the net proceeds of its Preferred Stock offering to redeem the
shares of the Series E Preferred Stock.
SELECT-SERVICE HOTEL PORTFOLIO SALES PROCESS UPDATE
On June 1, 2016, the Company
announced that it had completed the sale of a 5-hotel, 1,396-room
portfolio of select-service hotels for $142
million in cash ($102,000 per
key) to Noble Investment Group ("Noble"). The 5-hotel
portfolio is comprised of the 146-room Courtyard Edison in
Edison, NJ; the 150-room Residence
Inn Buckhead in Atlanta, GA; and
the 312-room Courtyard Lake Buena Vista, 388-room Fairfield Inn
Lake Buena Vista and 400-room Springhill Suites Lake Buena Vista in
Orlando, FL.
The purchase price, including projected capex to be invested by
Noble, represented a trailing 12-month cap rate of 8% on net
operating income. On a trailing 12-month basis, the portfolio
achieved RevPAR of $84 with occupancy
of 79% and Average Daily Rate of $106. The portfolio had an existing debt balance
of approximately $98 million, and the
Company realized net proceeds from the disposition of approximately
$37 million after debt repayment and
transaction costs.
The Company also announced on June 1,
2016 that it had entered into a definitive agreement for the
sale of the 151-room Courtyard Palm Desert and the 130-room
Residence Inn Palm Desert for $36
million ($128,000 per
key). The transaction is scheduled to close in the third
quarter of 2016, subject to certain closing conditions.
On a trailing 12-month basis, the purchase price of the Palm
Desert portfolio, not including projected capex to be invested by
the buyer, represents a cap rate of 8.3% on net operating
income. The portfolio has an existing debt balance of
approximately $24 million that will
be assumed by the buyer. After debt assumption and
transaction costs, the net proceeds are expected to be
approximately $11 million.
STRATEGY REFINEMENTS
Ashford Trust is reaffirming its previously announced strategy
refinements as follows:
- The Company will focus on acquiring and owning upper-upscale,
full-service hotels
- The Company is not planning nor expects any future platform
spinoffs
- The Company will continue to target a net debt to gross assets
ratio of 55% - 60%
- The Company will continue to target cash and cash equivalents
at a level of 25% - 35% of its total equity market capitalization
for the purposes of:
- property-level and corporate-level working capital needs
- as a hedge against a downturn in the economy or hotel
fundamentals
- to be prepared to pursue accretive investments or stock
buybacks as those opportunities arise
PORTFOLIO REVPAR
As of June 30, 2016, the Ashford
Trust portfolio consisted of direct hotel investments with 127
properties classified in continuing operations. During the
second quarter of 2016, 110 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 comparable total basis (all 127 hotels)
and comparable not under renovation basis (110 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 4.9% to $131.33 for all hotels on a 3.5% increase in ADR
and a 1.4% increase in occupancy
- Comparable RevPAR increased 5.7% to $132.95 for hotels not under renovation on a 3.3%
increase in ADR and a 2.3% 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 and its active capital
recycling, 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 127 hotels are provided in the table
attached to this release.
COMMON STOCK DIVIDEND
On June 14, 2016, the Company
announced that its Board of Directors had declared a quarterly cash
dividend of $0.12 per diluted share
for the Company's common stock for the second quarter ending
June 30, 2016, payable on
July 15, 2016, to shareholders of
record as of June 30, 2016.
"We are pleased with the performance of our portfolio in the
second quarter, which significantly outperformed the industry
average, and we believe this outperformance highlights the quality
of our portfolio and our asset management capabilities," commented
Monty J. Bennett, Ashford Trust's
Chairman and Chief Executive Officer. "Additionally, we are
executing on our plan to divest of our non-core, select-service
assets and during the quarter, we completed the sale of the
five-hotel portfolio and have signed a definitive agreement to sell
our two Palm Desert assets. We continue to see solid interest
in our select-service assets and will pursue transactions that we
believe will create shareholder value for the Company."
INVESTOR CONFERENCE CALL AND SIMULCAST
Ashford Hospitality Trust, Inc. will conduct a conference call
on Friday, August 5, 2016, at
11:00 a.m. ET. The number to
call for this interactive teleconference is (719) 325-2432. A
replay of the conference call will be available through
Friday, August 12, 2016, by dialing
(719) 457-0820 and entering the confirmation number, 7397431.
The Company will also provide an online simulcast and
rebroadcast of its first quarter 2016 earnings release conference
call. The live broadcast of Ashford Hospitality Trust's
quarterly conference call will be available online at the Company's
web site, www.ahtreit.com on Friday, August
5, 2016, 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 and debt 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 Trust is a real estate investment trust
(REIT) focused on investing opportunistically in the hospitality
industry in upper upscale, full-service hotels.
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 Company's strategy and future plans. 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 Trust's control.
These forward-looking statements are subject to known and
unknown risks and uncertainties, which could cause actual results
to differ materially from those anticipated, including, without
limitation: general volatility of the capital markets and the
market price of our common stock; changes in our business or
investment strategy; availability, terms and deployment of capital;
availability of qualified personnel; changes in our industry and
the market in which we operate, interest rates or the general
economy; and the degree and nature of our competition. These
and other risk factors are more fully discussed in Ashford Trust'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 TRUST, INC. AND SUBSIDIARIES
|
CONSOLIDATED
BALANCE SHEETS
|
(in thousands,
except share amounts)
|
(unaudited)
|
|
|
|
|
|
|
June
30,
|
|
December
31,
|
|
|
|
|
|
2016
|
|
2015
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Investments in hotel
properties, net
|
$
4,236,009
|
|
$
4,419,684
|
|
Cash and cash
equivalents
|
261,821
|
|
215,078
|
|
Restricted
cash
|
161,935
|
|
153,680
|
|
Accounts receivable,
net of allowance of $877 and $715, respectively
|
55,147
|
|
40,438
|
|
Inventories
|
4,765
|
|
4,810
|
|
Note receivable, net
of allowance of $6,856 and $7,083, respectively
|
3,850
|
|
3,746
|
|
Investment in Ashford
Inc.
|
5,742
|
|
6,616
|
|
Investment in
securities investment fund
|
53,070
|
|
55,952
|
|
Deferred costs,
net
|
3,347
|
|
3,847
|
|
Prepaid
expenses
|
24,103
|
|
12,458
|
|
Derivative assets,
net
|
15,800
|
|
3,435
|
|
Other
assets
|
14,043
|
|
10,647
|
|
Intangible assets,
net
|
11,245
|
|
11,343
|
|
Due from Ashford
Prime, net
|
15
|
|
528
|
|
Due from related
party, net
|
2,202
|
|
-
|
|
Due from third-party
hotel managers
|
18,040
|
|
22,869
|
|
Assets held for
sale
|
29,831
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
$
4,900,965
|
|
$
4,965,131
|
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
Liabilities:
|
|
|
|
|
Indebtedness,
net
|
$
3,758,767
|
|
$
3,840,617
|
|
Accounts payable and
accrued expenses
|
138,786
|
|
123,444
|
|
Dividends
payable
|
23,097
|
|
22,678
|
|
Unfavorable
management contract liabilities
|
2,367
|
|
3,355
|
|
Due to Ashford Inc.,
net
|
7,336
|
|
9,856
|
|
Due to related party,
net
|
-
|
|
1,339
|
|
Due to third-party
hotel managers
|
2,989
|
|
2,504
|
|
Intangible
liabilities, net
|
16,297
|
|
16,494
|
|
Other
liabilities
|
16,789
|
|
14,539
|
|
Liabilities related
to assets held for sale
|
24,429
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
3,990,857
|
|
4,034,826
|
|
|
|
|
|
|
|
|
Redeemable
noncontrolling interests in operating partnership
|
109,703
|
|
118,449
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
Preferred stock,
$0.01 par value, 50,000,000 shares authorized:
|
|
|
|
|
|
|
Series A Cumulative
Preferred Stock, 1,657,206 shares issued and outstanding at June
30, 2016 and
|
|
|
|
|
|
|
December 31, 2015
|
17
|
|
17
|
|
|
|
Series D Cumulative
Preferred Stock, 9,468,706 shares issued and outstanding at June
30, 2016 and
|
|
|
|
|
|
|
December 31, 2015
|
95
|
|
95
|
|
|
|
Series E Cumulative
Preferred Stock, 4,630,000 shares issued and outstanding at June
30, 2016 and
|
|
|
|
|
|
|
December 31, 2015
|
46
|
|
46
|
|
|
Common stock, $0.01
par value, 200,000,000 shares authorized, 96,176,799 and 95,470,903
shares issued and
|
|
|
|
|
|
|
outstanding at
June 30, 2016 and December 31, 2015, respectively
|
962
|
|
955
|
|
|
Additional paid-in
capital
|
1,598,486
|
|
1,597,194
|
|
|
Accumulated
deficit
|
(799,939)
|
|
(787,221)
|
|
|
|
Total stockholders'
equity of the Company
|
799,667
|
|
811,086
|
|
Noncontrolling
interest in consolidated entities
|
738
|
|
770
|
|
|
|
|
|
|
|
|
|
|
Total
equity
|
800,405
|
|
811,856
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
equity
|
$
4,900,965
|
|
$
4,965,131
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(in thousands,
except per share amounts)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Six
Months Ended
|
|
|
|
|
June
30,
|
|
June
30,
|
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
REVENUE
|
|
|
|
|
|
|
|
|
Rooms
|
$
325,906
|
|
$
291,670
|
|
$
616,521
|
|
$
492,660
|
|
Food and
beverage
|
69,206
|
|
64,765
|
|
132,261
|
|
104,318
|
|
Other
|
|
15,115
|
|
12,473
|
|
28,824
|
|
21,305
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total hotel
revenue
|
410,227
|
|
368,908
|
|
777,606
|
|
618,283
|
|
Other
|
|
443
|
|
430
|
|
836
|
|
1,290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue
|
410,670
|
|
369,338
|
|
778,442
|
|
619,573
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES
|
|
|
|
|
|
|
|
|
Hotel operating
expenses
|
|
|
|
|
|
|
|
|
|
Rooms
|
67,193
|
|
60,735
|
|
130,295
|
|
103,888
|
|
|
Food and
beverage
|
45,419
|
|
42,041
|
|
88,520
|
|
68,321
|
|
|
Other
expenses
|
119,612
|
|
108,395
|
|
232,749
|
|
183,177
|
|
|
Management
fees
|
14,880
|
|
13,385
|
|
28,575
|
|
23,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total hotel operating
expenses
|
247,104
|
|
224,556
|
|
480,139
|
|
378,428
|
|
|
|
|
|
|
|
|
|
|
|
|
Property taxes,
insurance and other
|
19,293
|
|
17,576
|
|
37,905
|
|
29,170
|
|
Depreciation and
amortization
|
60,079
|
|
52,616
|
|
122,241
|
|
90,480
|
|
Impairment
charges
|
(116)
|
|
19,840
|
|
(227)
|
|
19,734
|
|
Transaction
costs
|
(18)
|
|
4,959
|
|
77
|
|
5,458
|
|
Advisory services
fee:
|
|
|
|
|
|
|
|
|
|
Base advisory
fee
|
8,726
|
|
8,505
|
|
17,266
|
|
16,516
|
|
|
Reimbursable
expenses
|
1,602
|
|
1,816
|
|
3,065
|
|
3,201
|
|
|
Non-cash
stock/unit-based compensation
|
1,748
|
|
1,151
|
|
2,648
|
|
1,322
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate, general
and administrative:
|
|
|
|
|
|
|
|
|
|
Non-cash
stock/unit-based compensation
|
537
|
|
538
|
|
537
|
|
538
|
|
|
Other general and
administrative
|
2,248
|
|
2,582
|
|
3,921
|
|
7,422
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating
expenses
|
341,203
|
|
334,139
|
|
667,572
|
|
552,269
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING
INCOME
|
69,467
|
|
35,199
|
|
110,870
|
|
67,304
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings
(loss) of unconsolidated entities
|
(287)
|
|
1,907
|
|
(3,872)
|
|
(4,715)
|
|
Interest
income
|
74
|
|
30
|
|
137
|
|
46
|
|
Gain on acquisition
of Highland JV and sale of hotel properties
|
23,094
|
|
-
|
|
22,980
|
|
380,705
|
|
Other income
(expense)
|
(3,085)
|
|
(2,283)
|
|
(3,337)
|
|
2,047
|
|
Interest expense, net
of premiums
|
(50,289)
|
|
(42,886)
|
|
(100,054)
|
|
(74,515)
|
|
Amortization of loan
costs
|
(6,173)
|
|
(4,609)
|
|
(12,351)
|
|
(7,615)
|
|
Write-off of loan
costs and exit fees
|
(3,941)
|
|
-
|
|
(3,941)
|
|
(4,767)
|
|
Unrealized gain on
marketable securities
|
-
|
|
1,929
|
|
-
|
|
127
|
|
Unrealized gain
(loss) on derivatives
|
6,878
|
|
(1,955)
|
|
13,796
|
|
(3,653)
|
|
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) FROM
CONTINUING OPERATIONS BEFORE INCOME TAXES
|
35,738
|
|
(12,668)
|
|
24,228
|
|
354,964
|
|
Income tax
expense
|
(603)
|
|
(2,089)
|
|
(1,232)
|
|
(2,914)
|
NET INCOME
(LOSS)
|
35,135
|
|
(14,757)
|
|
22,996
|
|
352,050
|
(Income) loss from
consolidated entities attributable to noncontrolling
interest
|
(6)
|
|
(14)
|
|
32
|
|
11
|
Net (income) loss
attributable to redeemable noncontrolling interests in operating
partnership
|
(4,376)
|
|
2,527
|
|
(2,264)
|
|
(42,809)
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS)
ATTRIBUTABLE TO THE COMPANY
|
30,753
|
|
(12,244)
|
|
20,764
|
|
309,252
|
Preferred
dividends
|
(8,491)
|
|
(8,491)
|
|
(16,981)
|
|
(16,981)
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS)
ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
22,262
|
|
$
(20,735)
|
|
$
3,783
|
|
$
292,271
|
|
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) PER
SHARE – BASIC AND DILUTED
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
|
|
Income (loss) from
continuing operations attributable to common
stockholders
|
$
0.23
|
|
$
(0.21)
|
|
$
0.04
|
|
$
2.96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding – basic
|
94,474
|
|
99,755
|
|
94,309
|
|
97,661
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted:
|
|
|
|
|
|
|
|
|
|
Income (loss) from
continuing operations attributable to common
stockholders
|
$
0.23
|
|
$
(0.21)
|
|
$
0.04
|
|
$
2.86
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding – diluted
|
94,474
|
|
99,755
|
|
94,309
|
|
116,118
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared
per common share:
|
$
0.12
|
|
$
0.12
|
|
$
0.24
|
|
$
0.24
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
RECONCILIATION OF NET INCOME (LOSS) TO
EBITDA AND ADJUSTED EBITDA
|
(in
thousands)
|
(unaudited)
|
|
|
|
|
Three Months
Ended
|
|
Six
Months Ended
|
|
|
|
June
30,
|
|
June
30,
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
35,135
|
|
$
(14,757)
|
|
$
22,996
|
|
$
352,050
|
(Income) loss
from consolidated entities attributable to noncontrolling
interest
|
(6)
|
|
(14)
|
|
32
|
|
11
|
Net (income)
loss attributable to redeemable noncontrolling interests in
operating partnership
|
(4,376)
|
|
2,527
|
|
(2,264)
|
|
(42,809)
|
Net income
(loss) attributable to the Company
|
30,753
|
|
(12,244)
|
|
20,764
|
|
309,252
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
(74)
|
|
(30)
|
|
(137)
|
|
(46)
|
|
Interest expense and
amortization of premiums and loan costs, net
|
56,434
|
|
47,465
|
|
112,347
|
|
82,071
|
|
Depreciation and
amortization
|
60,018
|
|
52,566
|
|
122,119
|
|
90,386
|
|
Income tax
expense
|
603
|
|
2,089
|
|
1,232
|
|
2,914
|
|
Net income (loss)
attributable to redeemable noncontrolling interests in operating
partnership
|
4,376
|
|
(2,527)
|
|
2,264
|
|
42,809
|
|
Equity in (earnings)
loss of unconsolidated entities
|
355
|
|
(2,855)
|
|
874
|
|
3,767
|
|
Company's portion of
EBITDA of Ashford Inc.
|
(487)
|
|
1,586
|
|
(372)
|
|
(692)
|
|
Company's portion of
EBITDA of Ashford Prime
|
-
|
|
4,221
|
|
-
|
|
7,131
|
|
Company's portion of
EBITDA of Highland JV
|
-
|
|
-
|
|
-
|
|
11,982
|
|
|
|
|
|
|
|
|
|
|
EBITDA
available to the Company and OP unitholders
|
151,978
|
|
90,271
|
|
259,091
|
|
549,574
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
unfavorable management contract liabilities
|
(494)
|
|
(494)
|
|
(988)
|
|
(988)
|
|
Impairment
charges
|
(116)
|
|
19,840
|
|
(227)
|
|
19,734
|
|
Gain on acquisition
of Highland JV and sale of hotel properties
|
(23,094)
|
|
-
|
|
(22,980)
|
|
(380,705)
|
|
Write-off of loan
costs and exit fees
|
3,941
|
|
-
|
|
3,941
|
|
4,767
|
|
Other (income)
expense
|
3,085
|
|
2,283
|
|
3,337
|
|
(2,047)
|
|
Transaction,
acquisition and management conversion costs
|
427
|
|
5,665
|
|
645
|
|
9,589
|
|
Legal judgment and
related legal costs
|
24
|
|
24
|
|
48
|
|
48
|
|
Unrealized (gain)
loss on marketable securities
|
-
|
|
(1,929)
|
|
-
|
|
(127)
|
|
Unrealized (gain)
loss on derivatives
|
(6,878)
|
|
1,955
|
|
(13,796)
|
|
3,653
|
|
Dead deal
costs
|
304
|
|
192
|
|
301
|
|
247
|
|
Non-cash
stock/unit-based compensation
|
2,342
|
|
1,689
|
|
3,326
|
|
1,860
|
|
Company's portion of
unrealized (gain) loss of unconsolidated entities and investment in
securities investment fund
|
(68)
|
|
948
|
|
2,998
|
|
948
|
|
Company's portion of
adjustments to EBITDA of Ashford Inc.
|
1,388
|
|
(668)
|
|
2,136
|
|
2,655
|
|
Company's portion of
adjustments to EBITDA of Ashford Prime
|
-
|
|
238
|
|
-
|
|
156
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA available to the Company and OP
unitholders
|
$
132,839
|
|
$
120,014
|
|
$
237,832
|
|
$
209,364
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
RECONCILIATION OF NET INCOME (LOSS) TO FUNDS
FROM OPERATIONS ("FFO") AND ADJUSTED FFO
|
(in
thousands, except per share amounts)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Six
Months Ended
|
|
|
|
June
30,
|
|
June
30,
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
35,135
|
|
$
(14,757)
|
|
$
22,996
|
|
$
352,050
|
(Income) loss
from consolidated entities attributable to noncontrolling
interest
|
(6)
|
|
(14)
|
|
32
|
|
11
|
Net (income)
loss attributable to redeemable noncontrolling interests in
operating partnership
|
(4,376)
|
|
2,527
|
|
(2,264)
|
|
(42,809)
|
Preferred
dividends
|
(8,491)
|
|
(8,491)
|
|
(16,981)
|
|
(16,981)
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss) attributable to common stockholders
|
22,262
|
|
(20,735)
|
|
3,783
|
|
292,271
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization on real estate
|
60,018
|
|
52,566
|
|
122,119
|
|
90,386
|
|
Gain on acquisition
of Highland JV and sale of hotel properties
|
(23,094)
|
|
-
|
|
(22,980)
|
|
(380,705)
|
|
Net income (loss)
attributable to redeemable noncontrolling interests in operating
partnership
|
4,376
|
|
(2,527)
|
|
2,264
|
|
42,809
|
|
Equity in (earnings)
loss of unconsolidated entities
|
355
|
|
(2,855)
|
|
874
|
|
3,767
|
|
Impairment charges on
real estate
|
-
|
|
19,949
|
|
-
|
|
19,949
|
|
Company's portion of
FFO of Ashford Inc.
|
(357)
|
|
1,679
|
|
(512)
|
|
(1,067)
|
|
Company's portion of
FFO of Ashford Prime
|
-
|
|
2,856
|
|
-
|
|
4,308
|
|
Company's portion of
FFO of Highland JV
|
-
|
|
-
|
|
-
|
|
3,791
|
|
|
|
|
|
|
|
|
|
|
FFO
available to common stockholders and OP
unitholders
|
63,560
|
|
50,933
|
|
105,548
|
|
75,509
|
|
|
|
|
|
|
|
|
|
|
|
Write-off of loan
costs and exit fees
|
3,941
|
|
-
|
|
3,941
|
|
4,767
|
|
Other impairment
charges
|
(116)
|
|
(109)
|
|
(227)
|
|
(215)
|
|
Other (income)
expense
|
3,085
|
|
2,283
|
|
3,337
|
|
(2,047)
|
|
Transaction,
acquisition and management conversion costs
|
427
|
|
5,665
|
|
645
|
|
9,589
|
|
Legal judgment and
related legal costs
|
24
|
|
24
|
|
48
|
|
48
|
|
Unrealized (gain)
loss on marketable securities
|
-
|
|
(1,929)
|
|
-
|
|
(127)
|
|
Unrealized (gain)
loss on derivatives
|
(6,878)
|
|
1,955
|
|
(13,796)
|
|
3,653
|
|
Dead deal
costs
|
304
|
|
192
|
|
301
|
|
247
|
|
Non-cash
stock/unit-based compensation
|
2,342
|
|
1,689
|
|
3,326
|
|
1,860
|
|
Company's portion of
unrealized (gain) loss of unconsolidated entities and investment in
securities investment fund
|
(68)
|
|
948
|
|
2,998
|
|
948
|
|
Company's portion of
adjustments to FFO of Ashford Inc.
|
1,388
|
|
(1,759)
|
|
2,136
|
|
(16)
|
|
Company's portion of
adjustments to FFO of Ashford Prime
|
-
|
|
168
|
|
-
|
|
20
|
|
|
|
|
|
|
|
|
|
|
Adjusted FFO
available to common stockholders and OP
unitholders
|
$
68,009
|
|
$
60,060
|
|
$
108,257
|
|
$
94,236
|
|
|
|
|
|
|
|
|
|
|
Adjusted FFO
per diluted share available to common stockholders and OP
unitholders
|
$
0.60
|
|
$
0.51
|
|
$
0.95
|
|
$
0.81
|
|
|
|
|
|
|
|
|
|
|
Weighted
average diluted shares
|
113,744
|
|
118,644
|
|
113,529
|
|
116,508
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
SUMMARY OF
INDEBTEDNESS
|
June 30,
2016
|
(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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Morgan Stanley
Pool A - 7 hotels
|
|
August
2016
|
|
LIBOR +
4.35%
|
|
$
-
|
|
$
301,000
|
(2)
|
$
301,000
|
|
$
36,911
|
|
12.3%
|
Morgan Stanley
Pool B - 5 hotels
|
|
August
2016
|
|
LIBOR +
4.38%
|
|
-
|
|
62,900
|
(2)
|
62,900
|
|
7,462
|
|
11.9%
|
JPM Chase
Marriott Fremont - 1 hotel
|
|
August
2016
|
|
LIBOR +
4.20%
|
|
-
|
|
37,500
|
(2)
|
37,500
|
|
8,145
|
|
21.7%
|
Secured
revolving credit facility - various
|
|
October
2016
|
|
Base Rate
(6)+ 2.00% or LIBOR + 3.00%
|
|
-
|
|
-
|
(5)
|
-
|
|
N/A
|
|
N/A
|
BAML Pool 1
& 2 - 8 hotels
|
|
January
2017
|
|
LIBOR +
4.95%
|
|
-
|
|
376,800
|
(2)
|
376,800
|
|
43,343
|
|
11.5%
|
Morgan Stanley
MIP - 5 hotels
|
|
February
2017
|
|
LIBOR +
4.75%
|
|
-
|
|
200,000
|
(1) (7)
|
200,000
|
|
23,983
|
|
12.0%
|
Cantor
Commercial Real Estate Memphis - 1 hotel
|
|
April 2017
|
|
LIBOR +
4.95%
|
|
-
|
|
33,300
|
(2)
|
33,300
|
|
3,985
|
|
12.0%
|
Column
Financial - 24 hotels
|
|
April 2017
|
|
LIBOR +
4.39%
|
|
-
|
|
1,070,560
|
(3)
|
1,070,560
|
|
116,093
|
|
10.8%
|
Wachovia 1 - 5
hotels
|
|
April 2017
|
|
5.95%
|
|
109,492
|
|
-
|
|
109,492
|
|
17,630
|
|
16.1%
|
Wachovia 2 - 7
hotels
|
|
April 2017
|
|
5.95%
|
|
119,784
|
|
-
|
|
119,784
|
|
17,838
|
|
14.9%
|
Wachovia 6 - 5
hotels
|
|
April 2017
|
|
5.95%
|
|
149,752
|
|
-
|
|
149,752
|
|
19,348
|
|
12.9%
|
JPM Lakeway - 1
hotel
|
|
May 2017
|
|
LIBOR +
5.10%
|
|
-
|
|
25,100
|
(2)
|
25,100
|
|
1,749
|
|
7.0%
|
BAML Le
Pavillon - 1 hotel
|
|
June 2017
|
|
LIBOR +
5.10%
|
|
-
|
|
43,750
|
(2)
|
43,750
|
|
3,305
|
|
7.6%
|
US Bank Indigo
Atlanta - 1 hotel
|
|
June 2017
|
|
5.98%
|
|
15,868
|
|
-
|
|
15,868
|
|
2,232
|
|
14.1%
|
Morgan Stanley
- 8 hotels
|
|
July 2017
|
|
LIBOR +
4.09%
|
|
-
|
|
144,000
|
(2)
|
144,000
|
|
12,877
|
|
8.9%
|
Morgan Stanley
Ann Arbor - 1 hotel
|
|
July 2017
|
|
LIBOR +
4.15%
|
|
-
|
|
35,200
|
(2)
|
35,200
|
|
3,988
|
|
11.3%
|
BAML W Atlanta
- 1 hotel
|
|
July 2017
|
|
LIBOR +
5.10%
|
|
-
|
|
40,500
|
(2)
|
40,500
|
|
4,434
|
|
10.9%
|
BAML Pool - 17
hotels
|
|
December
2017
|
|
LIBOR +
5.52%
|
|
-
|
|
412,500
|
(3)
|
412,500
|
|
48,566
|
|
11.8%
|
Morgan Stanley
Boston Back Bay - 1 hotel
|
|
January
2018
|
|
4.38%
|
|
97,103
|
|
-
|
|
97,103
|
|
14,585
|
|
15.0%
|
Morgan Stanley
Princeton/Nashville - 2 hotels
|
|
January
2018
|
|
4.44%
|
|
106,222
|
|
-
|
|
106,222
|
|
28,246
|
|
26.6%
|
NorthStar
Gainesville - 1 hotel
|
|
July 2018
|
|
LIBOR +
4.50%
|
|
-
|
|
21,200
|
(4)
|
21,200
|
|
2,497
|
|
11.8%
|
NorthStar HGI
Wisconsin Dells - 1 hotel
|
|
August
2018
|
|
LIBOR +
4.95%
|
|
-
|
|
12,000
|
(4)
|
12,000
|
|
1,776
|
|
14.8%
|
Omni American
Bank Ashton - 1 hotel
|
|
July 2019
|
|
4.00%
|
|
5,492
|
|
-
|
|
5,492
|
|
1,060
|
|
19.3%
|
GACC Gateway -
1 hotel
|
|
November
2020
|
|
6.26%
|
|
97,659
|
|
-
|
|
97,659
|
|
16,560
|
|
17.0%
|
Deutsche Bank W
Minneapolis - 1 hotel
|
|
May 2023
|
|
5.46%
|
|
55,110
|
|
-
|
|
55,110
|
|
6,211
|
|
11.3%
|
GACC
Jacksonville RI - 1 hotel
|
|
January
2024
|
|
5.49%
|
|
10,454
|
|
-
|
|
10,454
|
|
1,601
|
|
15.3%
|
GACC Manchester
RI - 1 hotel
|
|
January
2024
|
|
5.49%
|
|
7,163
|
|
-
|
|
7,163
|
|
1,270
|
|
17.7%
|
Key Bank
Manchester CY - 1 hotel
|
|
May 2024
|
|
4.99%
|
|
6,694
|
|
-
|
|
6,694
|
|
943
|
|
14.1%
|
Morgan Stanley
Pool C1 - 3 hotels
|
|
August
2024
|
|
5.20%
|
|
67,520
|
|
-
|
|
67,520
|
|
8,645
|
|
12.8%
|
Morgan Stanley
Pool C2 - 2 hotels
|
|
August
2024
|
|
4.85%
|
|
12,500
|
|
-
|
|
12,500
|
|
2,293
|
|
18.3%
|
Morgan Stanley
Pool C3 - 3 hotels
|
|
August
2024
|
|
4.90%
|
|
24,980
|
|
-
|
|
24,980
|
|
3,582
|
|
14.3%
|
BAML Pool 3 - 3
hotels
|
|
February
2025
|
|
4.45%
|
|
53,741
|
|
-
|
|
53,741
|
|
8,527
|
|
15.9%
|
BAML Pool 4 - 2
hotels
|
|
February
2025
|
|
4.45%
|
|
23,982
|
|
-
|
|
23,982
|
|
3,402
|
|
14.2%
|
BAML Pool 5 - 2
hotels
|
|
February
2025
|
|
4.45%
|
|
20,777
|
|
-
|
|
20,777
|
|
3,108
|
|
15.0%
|
Unencumbered
hotels
|
|
|
|
|
|
-
|
|
-
|
|
-
|
|
2,182
|
|
N/A
|
|
|
|
|
|
|
$
984,293
|
|
$
2,816,310
|
|
$
3,800,603
|
|
$
478,377
|
|
12.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage
|
|
|
|
|
|
25.9%
|
|
74.1%
|
|
100.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average interest rate
|
|
|
|
|
|
5.37%
|
|
5.13%
|
|
5.19%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All indebtedness is
non-recourse with the exception of the secured revolving credit
facility.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
interest rate on this mortgage loan is subject to a LIBOR floor of
0.20%.
|
|
|
|
|
|
|
|
|
|
|
(2) This
mortgage loan has three one-year extension options, subject to
satisfaction of certain conditions.
|
|
|
|
|
|
|
|
|
|
|
(3) This
mortgage loan has four one-year extension options, subject to
satisfaction of certain conditions.
|
(4) This
mortgage loan has two one-year extension options, subject to
satisfaction of certain conditions.
|
|
|
|
|
|
|
|
|
|
|
(5) Our borrowing capacity under our
secured revolving credit facility is $100.0
million.
|
(6) Base
rate, as defined in the secured revolving credit facility agreement
is the greater of (i) the prime rate set by Bank of America, (ii)
federal funds rate + 0.5%, or (iii) LIBOR + 1.0%.
|
|
|
|
|
(7) This
mortgage loan has three one-year extension options subject to
satisfaction of certain conditions, of which the first was
exercised in February 2016.
|
|
|
|
|
|
|
(8) See
Exhibit 1 for reconciliation of net income (loss) to hotel
EBITDA.
|
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
INDEBTEDNESS
BY MATURITY ASSUMING EXTENSION OPTIONS ARE
EXERCISED
|
June 30,
2016
|
(in
thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
|
Thereafter
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured
revolving credit facility - various
|
$
-
|
|
$
-
|
|
$
-
|
|
$
-
|
|
$
-
|
|
|
$
-
|
|
$
-
|
Wachovia 1 - 5
hotels
|
|
-
|
|
107,351
|
|
-
|
|
-
|
|
-
|
|
|
-
|
|
107,351
|
Wachovia 2 - 7
hotels
|
|
-
|
|
117,441
|
|
-
|
|
-
|
|
-
|
|
|
-
|
|
117,441
|
Wachovia 6 - 5
hotels
|
|
-
|
|
146,823
|
|
-
|
|
-
|
|
-
|
|
|
-
|
|
146,823
|
US Bank Indigo
Atlanta - 1 hotel
|
-
|
|
15,583
|
|
-
|
|
-
|
|
-
|
|
|
-
|
|
15,583
|
Morgan Stanley
Boston Back Bay - 1 hotel
|
-
|
|
-
|
|
94,226
|
|
-
|
|
-
|
|
|
-
|
|
94,226
|
Morgan Stanley
Princeton/Nashville - 2 hotels
|
-
|
|
-
|
|
103,106
|
|
-
|
|
-
|
|
|
-
|
|
103,106
|
Omni American
Bank Ashton - 1 hotel
|
-
|
|
-
|
|
-
|
|
5,168
|
|
-
|
|
|
-
|
|
5,168
|
Morgan Stanley
MIP - 5 hotels
|
-
|
|
-
|
|
-
|
|
200,000
|
|
-
|
|
|
-
|
|
200,000
|
Morgan Stanley
Pool A - 7 hotels
|
-
|
|
-
|
|
-
|
|
301,000
|
|
-
|
|
|
-
|
|
301,000
|
Morgan Stanley
Pool B - 5 hotels
|
-
|
|
-
|
|
-
|
|
62,900
|
|
-
|
|
|
-
|
|
62,900
|
JPM Chase
Marriott Fremont - 1 hotel
|
-
|
|
-
|
|
-
|
|
37,500
|
|
-
|
|
|
-
|
|
37,500
|
GACC Gateway -
1 hotel
|
|
-
|
|
-
|
|
-
|
|
-
|
|
89,886
|
|
|
-
|
|
89,886
|
BAML Pool 1
& 2 - 8 hotels
|
|
-
|
|
-
|
|
-
|
|
-
|
|
376,800
|
|
|
-
|
|
376,800
|
Cantor
Commercial Real Estate Memphis - 1 hotel
|
-
|
|
-
|
|
-
|
|
-
|
|
33,300
|
|
|
-
|
|
33,300
|
JPM Lakeway - 1
hotel
|
|
-
|
|
-
|
|
-
|
|
-
|
|
25,100
|
|
|
-
|
|
25,100
|
BAML Le
Pavillon - 1 hotel
|
|
-
|
|
-
|
|
-
|
|
-
|
|
43,750
|
|
|
-
|
|
43,750
|
Morgan Stanley
- 8 hotels
|
|
-
|
|
-
|
|
-
|
|
-
|
|
144,000
|
|
|
-
|
|
144,000
|
Morgan Stanley
Ann Arbor - 1 hotel
|
-
|
|
-
|
|
-
|
|
-
|
|
35,200
|
|
|
-
|
|
35,200
|
NorthStar
Gainesville - 1 hotel
|
|
-
|
|
-
|
|
-
|
|
-
|
|
21,200
|
|
|
-
|
|
21,200
|
BAML W Atlanta
- 1 hotel
|
|
-
|
|
-
|
|
-
|
|
-
|
|
40,500
|
|
|
-
|
|
40,500
|
NorthStar HGI
Wisconsin Dells - 1 hotel
|
-
|
|
-
|
|
-
|
|
-
|
|
12,000
|
|
|
-
|
|
12,000
|
GACC
Jacksonville RI - 1 hotel
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
9,036
|
|
9,036
|
GACC Manchester
RI - 1 hotel
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
6,191
|
|
6,191
|
Key Bank
Manchester CY - 1 hotel
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
5,671
|
|
5,671
|
Morgan Stanley
Pool C - 8 hotels
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
90,889
|
|
90,889
|
BAML Pool 3 - 3
hotels
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
44,160
|
|
44,160
|
BAML Pool 4 - 2
hotels
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
19,707
|
|
19,707
|
BAML Pool 5 - 2
hotels
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
17,073
|
|
17,073
|
Column
Financial - 24 hotels
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
1,070,560
|
|
1,070,560
|
Deutsche Bank W
Minneapolis - 1 hotel
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
47,711
|
|
47,711
|
BAML Pool - 17
hotels
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
412,500
|
|
412,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal due
in future periods
|
|
$
-
|
|
$
387,198
|
|
$
197,332
|
|
$
606,568
|
|
$
821,736
|
|
|
$
1,723,498
|
|
$
3,736,332
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Scheduled
amortization payments remaining
|
7,150
|
|
15,787
|
|
6,644
|
|
6,970
|
|
6,914
|
|
|
20,806
|
|
64,271
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
indebtedness
|
|
$
7,150
|
|
$
402,985
|
|
$
203,976
|
|
$
613,538
|
|
$
828,650
|
|
|
$
1,744,304
|
|
$
3,800,603
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
KEY PERFORMANCE
INDICATORS
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALL
HOTELS:
|
Three Months
Ended
|
|
|
|
|
June
30,
|
|
|
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
Actual
|
|
Comparable
|
|
|
|
|
2016
|
|
2016
|
|
2016
|
|
2015
|
|
2015
|
|
2015
|
|
%
Variance
|
|
%
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rooms revenue (in
thousands)
|
$
324,590
|
|
$
(6,928)
|
|
$
317,662
|
|
$
290,324
|
|
$
12,406
|
|
$
302,730
|
|
11.80%
|
|
4.93%
|
|
|
|
RevPAR
|
$
129.63
|
|
$
(81.34)
|
|
$
131.33
|
|
$
123.05
|
|
$
209.35
|
|
$
125.17
|
|
5.34%
|
|
4.92%
|
|
|
|
Occupancy
|
81.78%
|
|
(77.40%)
|
|
81.93%
|
|
80.84%
|
|
78.67%
|
|
80.79%
|
|
1.16%
|
|
1.42%
|
|
|
|
ADR
|
$
158.51
|
|
$
(105.09)
|
|
$
160.29
|
|
$
152.22
|
|
$
266.11
|
|
$
154.93
|
|
4.13%
|
|
3.46%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALL
HOTELS:
|
Six Months
Ended
|
|
|
|
|
June
30,
|
|
|
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
Actual
|
|
Comparable
|
|
|
|
|
2016
|
|
2016
|
|
2016
|
|
2015
|
|
2015
|
|
2015
|
|
%
Variance
|
|
%
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rooms revenue (in
thousands)
|
$
613,683
|
|
$
(19,508)
|
|
$
594,175
|
|
$
489,887
|
|
$
78,980
|
|
$
568,867
|
|
25.27%
|
|
4.45%
|
|
|
|
RevPAR
|
$
121.52
|
|
$
(91.93)
|
|
$
122.82
|
|
$
118.53
|
|
$
117.06
|
|
$
118.32
|
|
2.52%
|
|
3.80%
|
|
|
|
Occupancy
|
78.05%
|
|
(81.56%)
|
|
77.89%
|
|
79.14%
|
|
68.31%
|
|
77.62%
|
|
(1.39%)
|
|
0.35%
|
|
|
|
ADR
|
$
155.70
|
|
$
(112.72)
|
|
$
157.68
|
|
$
149.77
|
|
$
171.37
|
|
$
152.43
|
|
3.97%
|
|
3.44%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The above comparable
information assumes the 127 hotel properties owned and included in
the Company's operations at June 30, 2016, were owned as of the
beginning of each of the periods presented. Non-comparable
adjustments include pre-acquisition results from hotels acquired
during the period offset by results from hotels 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)
|
The above information
does not reflect the operations of Orlando WorldQuest
Resort.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALL
HOTELS
|
Three Months
Ended
|
|
|
NOT UNDER
RENOVATION:
|
June
30,
|
|
|
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
Actual
|
|
Comparable
|
|
|
|
|
2016
|
|
2016
|
|
2016
|
|
2015
|
|
2015
|
|
2015
|
|
%
Variance
|
|
%
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rooms revenue (in
thousands)
|
$
293,391
|
|
$
(6,928)
|
|
$
286,463
|
|
$
260,302
|
|
$
10,716
|
|
$
271,018
|
|
12.71%
|
|
5.70%
|
|
|
|
RevPAR
|
$
130.99
|
|
$
(81.34)
|
|
$
132.95
|
|
$
123.27
|
|
$
248.71
|
|
$
125.78
|
|
6.26%
|
|
5.70%
|
|
|
|
Occupancy
|
82.03%
|
|
(77.40%)
|
|
82.22%
|
|
80.39%
|
|
78.07%
|
|
80.35%
|
|
2.04%
|
|
2.33%
|
|
|
|
ADR
|
$
159.68
|
|
$
(105.09)
|
|
$
161.71
|
|
$
153.34
|
|
$
318.55
|
|
$
156.55
|
|
4.13%
|
|
3.29%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALL
HOTELS:
|
Six Months
Ended
|
|
|
NOT UNDER
RENOVATION:
|
June
30,
|
|
|
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
Actual
|
|
Comparable
|
|
|
|
|
2016
|
|
2016
|
|
2016
|
|
2015
|
|
2015
|
|
2015
|
|
%
Variance
|
|
%
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rooms revenue (in
thousands)
|
$
550,734
|
|
$
(19,508)
|
|
$
531,226
|
|
$
432,996
|
|
$
73,234
|
|
$
506,230
|
|
27.19%
|
|
4.94%
|
|
|
|
RevPAR
|
$
121.80
|
|
$
(91.93)
|
|
$
123.27
|
|
$
118.32
|
|
$
117.47
|
|
$
118.20
|
|
2.94%
|
|
4.29%
|
|
|
|
Occupancy
|
78.06%
|
|
(81.56%)
|
|
77.89%
|
|
78.77%
|
|
67.79%
|
|
77.18%
|
|
(0.90%)
|
|
0.92%
|
|
|
|
ADR
|
$
156.04
|
|
$
(112.72)
|
|
$
158.27
|
|
$
150.21
|
|
$
173.29
|
|
$
153.16
|
|
3.88%
|
|
3.34%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
(1)
|
The above comparable
information assumes the 110 hotel properties owned and included in
the Company's operations at June 30, 2016, and not under renovation
during the three months ended June 30, 2016, were owned as of the
beginning of each of the periods presented. Non-comparable
adjustments include pre-acquisition results from hotels acquired
during the period offset by results from hotels 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)
|
The above comparable
information does not reflect the operations of Orlando WorldQuest
Resort.
|
|
|
|
|
|
|
|
|
|
|
(4)
|
Excluded Hotels Under
Renovation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Embassy Suites
Austin, Hilton Garden Inn Austin, Courtyard Boston Billerica,
Courtyard Irvine Foothill Ranch, Residence Inn Fairfax, SpringHill
Suites Gaithersburg, SpringHill Suites Jacksonville, The Ashton,
Towneplace Suites Manhattan Beach, Embassy Suites Dallas,
Embassy Suites Las Vegas, Marriott Dallas Market Center, Courtyard
Bloomington, Embassy Suites Orlando, Hampton Inn Lawrenceville,
Hyatt Regency Coral Gables, Embassy Suites Philadelphia
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
HOTEL
EBITDA
|
(dollars in
thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALL
HOTELS:
|
Three Months
Ended
|
|
Six Months
Ended
|
|
|
|
June
30,
|
|
June
30,
|
|
|
|
2016
|
|
2015
|
|
%
Variance
|
|
2016
|
|
2015
|
|
%
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total hotel
revenue
|
$
408,510
|
|
$
367,186
|
|
11.25%
|
|
$
774,027
|
|
$
614,773
|
|
25.90%
|
|
Non-comparable
adjustments
|
$
(7,706)
|
|
$
17,610
|
|
(143.76%)
|
|
$
(21,645)
|
|
$
112,934
|
|
(119.17%)
|
|
Comparable
total hotel revenue
|
$
400,804
|
|
$
384,796
|
|
4.16%
|
|
$
752,382
|
|
$
727,707
|
|
3.39%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel
EBITDA
|
$
145,815
|
|
$
128,075
|
|
13.85%
|
|
$
263,425
|
|
$
212,657
|
|
23.87%
|
|
Non-comparable
adjustments
|
$
(1,882)
|
|
$
6,045
|
|
(131.13%)
|
|
$
(7,036)
|
|
$
29,636
|
|
(123.74%)
|
|
Comparable
Hotel EBITDA
|
$
143,933
|
|
$
134,120
|
|
7.32%
|
|
$
256,389
|
|
$
242,293
|
|
5.82%
|
|
|
Hotel EBITDA
Margin
|
35.69%
|
|
34.88%
|
|
0.81%
|
|
34.03%
|
|
34.59%
|
|
(0.56%)
|
|
|
Comparable
Hotel EBITDA Margin
|
35.91%
|
|
34.85%
|
|
1.06%
|
|
34.08%
|
|
33.30%
|
|
0.78%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel EBITDA
adjustments attributable to consolidated noncontrolling
interests
|
$
100
|
|
$
89
|
|
12.36%
|
|
$
156
|
|
$
144
|
|
8.33%
|
|
Hotel EBITDA
attributable to the Company and OP unitholders
|
$
145,715
|
|
$
127,986
|
|
13.85%
|
|
$
263,269
|
|
$
212,513
|
|
23.88%
|
|
Comparable
Hotel EBITDA attributable to the Company and OP
unitholders
|
$
143,833
|
|
$
134,031
|
|
7.31%
|
|
$
256,233
|
|
$
242,149
|
|
5.82%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The above comparable
information assumes the 127 hotel properties owned and included in
the Company's operations at June 30, 2016, were owned as of the
beginning of each of the periods presented. Non-comparable
adjustments include pre-acquisition results from hotels acquired
during the period offset by results from hotels 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. Adjustments have been made to the
pre-acquisition results as indicated below:
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates.
|
|
(3)
|
The above information
does not reflect the operations of Orlando WorldQuest
Resort.
|
|
(4)
|
See Exhibit 1 for
reconciliation of net income (loss) to hotel EBITDA.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALL
HOTELS
|
Three Months
Ended
|
|
Six Months
Ended
|
|
NOT UNDER
RENOVATION:
|
June
30,
|
|
June
30,
|
|
|
|
2016
|
|
2015
|
|
%
Variance
|
|
2016
|
|
2015
|
|
%
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total hotel
revenue
|
$
371,839
|
|
$
331,869
|
|
12.04%
|
|
$
699,649
|
|
$
547,449
|
|
27.80%
|
|
Non-comparable
adjustments
|
$
(7,706)
|
|
$
15,663
|
|
(149.20%)
|
|
$
(21,645)
|
|
$
105,896
|
|
(120.44%)
|
|
Comparable
total hotel revenue
|
$
364,133
|
|
$
347,532
|
|
4.78%
|
|
$
678,004
|
|
$
653,345
|
|
3.77%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel
EBITDA
|
$
132,924
|
|
$
116,089
|
|
14.50%
|
|
$
237,418
|
|
$
189,387
|
|
25.36%
|
|
Non-comparable
adjustments
|
$
(1,882)
|
|
$
5,262
|
|
(135.77%)
|
|
$
(7,036)
|
|
$
27,002
|
|
(126.06%)
|
|
Comparable
Hotel EBITDA
|
$
131,042
|
|
$
121,351
|
|
7.99%
|
|
$
230,382
|
|
$
216,389
|
|
6.47%
|
|
|
Hotel EBITDA
Margin
|
35.75%
|
|
34.98%
|
|
0.77%
|
|
33.93%
|
|
34.59%
|
|
(0.66%)
|
|
|
Comparable
Hotel EBITDA Margin
|
35.99%
|
|
34.92%
|
|
1.07%
|
|
33.98%
|
|
33.12%
|
|
0.86%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel EBITDA
adjustments attributable to consolidated noncontrolling
interests
|
$
100
|
|
$
89
|
|
12.36%
|
|
$
156
|
|
$
144
|
|
8.33%
|
|
Hotel EBITDA
attributable to the Company and OP unitholders
|
$
132,824
|
|
$
116,000
|
|
14.50%
|
|
$
237,262
|
|
$
189,243
|
|
25.37%
|
|
Comparable
Hotel EBITDA attributable to the Company and OP
unitholders
|
$
130,942
|
|
$
121,262
|
|
7.98%
|
|
$
230,226
|
|
$
216,245
|
|
6.47%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The above comparable
information assumes the 110 hotel properties owned and included in
the Company's operations at June 30, 2016, and not under renovation
during the three months ended June 30, 2016, were owned as of the
beginning of each of the periods presented. Non-comparable
adjustments include pre-acquisition results from hotels acquired
during the period offset by results from hotels 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. Adjustments have been made to the
pre-acquisition results as indicated below:
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates.
|
|
(3)
|
The above information
does not reflect the operations of Orlando WorldQuest
Resort.
|
|
|
|
|
|
|
(4)
|
Excluded Hotels Under
Renovation:
|
|
|
|
|
|
|
|
|
|
|
|
|
Embassy Suites
Austin, Hilton Garden Inn Austin, Courtyard Boston Billerica,
Courtyard Irvine Foothill Ranch, Residence Inn Fairfax, SpringHill
Suites Gaithersburg, SpringHill Suites Jacksonville, The Ashton,
Towneplace Suites Manhattan Beach, Embassy Suites Dallas,
Embassy Suites Las Vegas, Marriott Dallas Market Center, Courtyard
Bloomington, Embassy Suites Orlando, Hampton Inn Lawrenceville,
Hyatt Regency Coral Gables, Embassy Suites Philadelphia
|
|
|
|
(5)
|
See Exhibit 1 for
reconciliation of net income (loss) to hotel EBITDA.
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
HOTEL REVENUE
& EBITDA FOR TRAILING TWELVE MONTHS
|
(dollars in
thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE FOLLOWING
SEASONALITY TABLE REFLECTS THE 127 HOTEL PROPERTIES INCLUDED IN THE
COMPANY'S OPERATIONS AT JUNE 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
|
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
2016
|
|
2015
|
|
2015
|
|
2015
|
|
2015
|
|
2015
|
|
2015
|
|
|
|
|
2nd
Quarter
|
|
2nd
Quarter
|
|
2nd
Quarter
|
|
1st
Quarter
|
|
1st
Quarter
|
|
1st
Quarter
|
|
4th
Quarter
|
|
4th
Quarter
|
|
4th
Quarter
|
|
3rd
Quarter
|
|
3rd
Quarter
|
|
3rd
Quarter
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Hotel
Revenue
|
|
$
408,510
|
|
$
(7,706)
|
|
$
400,804
|
|
$
365,517
|
|
$
(13,939)
|
|
$
351,578
|
|
$
351,103
|
|
$
(8,962)
|
|
$
342,141
|
|
$
362,511
|
|
$
(2,264)
|
|
$
360,247
|
Hotel
EBITDA
|
|
$
145,815
|
|
$
(1,882)
|
|
$
143,933
|
|
$
117,610
|
|
$
(5,154)
|
|
$
112,456
|
|
$
107,404
|
|
$
(2,669)
|
|
$
104,735
|
|
$
116,420
|
|
$
833
|
|
$
117,253
|
Hotel EBITDA
Margin
|
|
35.69%
|
|
24.42%
|
|
35.91%
|
|
32.18%
|
|
36.98%
|
|
31.99%
|
|
30.59%
|
|
29.78%
|
|
30.61%
|
|
32.11%
|
|
(36.79%)
|
|
32.55%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA % of Total
TTM
|
|
29.9%
|
|
21.2%
|
|
30.1%
|
|
24.1%
|
|
58.1%
|
|
23.5%
|
|
22.0%
|
|
30.1%
|
|
21.9%
|
|
23.9%
|
|
(9.4%)
|
|
24.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
JV Interests in
EBITDA
|
|
$
100
|
|
$
-
|
|
$
100
|
|
$
56
|
|
$
-
|
|
$
56
|
|
$
73
|
|
$
-
|
|
$
73
|
|
$
102
|
|
$
-
|
|
$
102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
2016
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TTM
|
|
TTM
|
|
TTM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Hotel
Revenue
|
|
$
1,487,641
|
|
$
(32,871)
|
|
$
1,454,770
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel
EBITDA
|
|
$
487,249
|
|
$
(8,872)
|
|
$
478,377
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel EBITDA
Margin
|
|
32.75%
|
|
26.99%
|
|
32.88%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA % of Total
TTM
|
|
100.0%
|
|
100.0%
|
|
100.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
JV Interests in
EBITDA
|
|
$
331
|
|
$
-
|
|
$
331
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The above comparable
information assumes the 127 hotel properties owned and included in
the Company's operations at June 30, 2016, were owned as of the
beginning of each of the periods presented. Non-comparable
adjustments include pre-acquisition results from hotels acquired
during the period offset by results from hotels 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments have been
made to the pre-acquisition results as indicated below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
The above information
does not reflect the operations of Orlando WorldQuest
Resort.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4)
|
See Exhibit 1 for
reconciliation of net income (loss) to hotel EBITDA.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
|
|
HOTEL REVPAR BY
MARKET
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
|
|
|
|
|
|
Number of
Hotels
|
|
Number of
Rooms
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
Actual
|
|
Comparable
|
|
|
|
|
Region
|
|
|
|
2016
|
|
2016
|
|
2016
|
|
2015
|
|
2015
|
|
2015
|
|
%
Variance
|
|
%
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Atlanta, GA
Area
|
|
10
|
|
1,920
|
|
$
121.00
|
|
$
(99.62)
|
|
$
122.12
|
|
$
108.28
|
|
$
147.54
|
|
$
112.92
|
|
11.75%
|
|
8.15%
|
|
|
|
|
Boston, MA
Area
|
|
3
|
|
915
|
|
198.10
|
|
-
|
|
198.10
|
|
215.75
|
|
104.49
|
|
194.15
|
|
(8.18%)
|
|
2.03%
|
|
|
|
|
Dallas / Ft. Worth,
TX Area
|
|
7
|
|
1,518
|
|
117.76
|
|
-
|
|
117.76
|
|
111.20
|
|
-
|
|
111.20
|
|
5.90%
|
|
5.90%
|
|
|
|
|
Houston, TX
Area
|
|
3
|
|
692
|
|
114.49
|
|
-
|
|
114.49
|
|
123.51
|
|
-
|
|
123.51
|
|
(7.30%)
|
|
(7.30%)
|
|
|
|
|
Los Angeles, CA Metro
Area
|
|
8
|
|
1,900
|
|
124.80
|
|
-
|
|
124.80
|
|
110.11
|
|
-
|
|
110.11
|
|
13.34%
|
|
13.34%
|
|
|
|
|
Miami, FL Metro
Area
|
|
3
|
|
587
|
|
121.80
|
|
-
|
|
121.80
|
|
118.70
|
|
-
|
|
118.70
|
|
2.61%
|
|
2.61%
|
|
|
|
|
Minneapolis - St.
Paul, MN-WI Area
|
|
4
|
|
809
|
|
137.86
|
|
-
|
|
137.86
|
|
105.79
|
|
188.13
|
|
135.20
|
|
30.31%
|
|
1.96%
|
|
|
|
|
Nashville, TN
Area
|
|
1
|
|
673
|
|
234.73
|
|
-
|
|
234.73
|
|
191.35
|
|
-
|
|
191.35
|
|
22.67%
|
|
22.67%
|
|
|
|
|
New York / New Jersey
Metro Area
|
|
6
|
|
1,741
|
|
124.23
|
|
(100.55)
|
|
125.56
|
|
117.58
|
|
(100.12)
|
|
119.04
|
|
5.66%
|
|
5.48%
|
|
|
|
|
Orlando, FL
Area
|
|
3
|
|
734
|
|
88.35
|
|
(76.30)
|
|
100.44
|
|
90.29
|
|
(79.26)
|
|
106.83
|
|
(2.15%)
|
|
(5.98%)
|
|
|
|
|
Philadelphia, PA
Area
|
|
3
|
|
648
|
|
114.98
|
|
-
|
|
114.98
|
|
109.09
|
|
-
|
|
109.09
|
|
5.40%
|
|
5.40%
|
|
|
|
|
San Diego, CA
Area
|
|
2
|
|
410
|
|
123.06
|
|
-
|
|
123.06
|
|
118.54
|
|
-
|
|
118.54
|
|
3.81%
|
|
3.81%
|
|
|
|
|
San Francisco -
Oakland, CA Metro Area
|
|
6
|
|
1,368
|
|
161.81
|
|
-
|
|
161.81
|
|
151.24
|
|
-
|
|
151.24
|
|
6.99%
|
|
6.99%
|
|
|
|
|
Tampa, FL
Area
|
|
3
|
|
680
|
|
116.92
|
|
-
|
|
116.92
|
|
104.65
|
|
-
|
|
104.65
|
|
11.72%
|
|
11.72%
|
|
|
|
|
Washington DC - MD -
VA Area
|
|
10
|
|
2,466
|
|
163.74
|
|
-
|
|
163.74
|
|
161.12
|
|
-
|
|
161.12
|
|
1.63%
|
|
1.63%
|
|
|
|
|
Other
Areas
|
|
55
|
|
9,519
|
|
117.34
|
|
-
|
|
117.34
|
|
114.14
|
|
109.43
|
|
113.55
|
|
2.80%
|
|
3.34%
|
|
|
|
|
Total
Portfolio
|
|
127
|
|
26,580
|
|
$
129.63
|
|
$
(81.34)
|
|
$
131.33
|
|
$
123.05
|
|
$
209.35
|
|
$
125.17
|
|
5.34%
|
|
4.92%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The above comparable
information assumes the 127 hotel properties owned and included in
the Company's operations at June 30, 2016, were owned as of the
beginning of each of the periods presented. Non-comparable
adjustments include pre-acquisition results from hotels acquired
during the period offset by results from hotels 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)
|
The above information
does not reflect the operations of Orlando WorldQuest
Resort.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
|
|
HOTEL EBITDA BY
MARKET
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
|
|
Number of
Hotels
|
|
Number of
Rooms
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
% of
Total
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
% of
Total
|
|
Actual
|
|
Comparable
|
Region
|
|
|
|
2016
|
|
2016
|
|
2016
|
|
|
2015
|
|
2015
|
|
2015
|
|
|
%
Variance
|
|
%
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Atlanta, GA
Area
|
|
10
|
|
1,920
|
|
$
8,543
|
|
$
(141)
|
|
$
8,402
|
|
5.8%
|
|
$
5,913
|
|
$
719
|
|
$
6,632
|
|
4.9%
|
|
44.48%
|
|
26.69%
|
Boston, MA
Area
|
|
3
|
|
915
|
|
8,769
|
|
-
|
|
8,769
|
|
6.1%
|
|
7,432
|
|
782
|
|
8,214
|
|
6.1%
|
|
17.99%
|
|
6.76%
|
Dallas / Ft. Worth,
TX Area
|
|
7
|
|
1,518
|
|
6,986
|
|
-
|
|
6,986
|
|
4.9%
|
|
6,375
|
|
-
|
|
6,375
|
|
4.8%
|
|
9.58%
|
|
9.58%
|
Houston, TX
Area
|
|
3
|
|
692
|
|
3,257
|
|
-
|
|
3,257
|
|
2.3%
|
|
3,870
|
|
-
|
|
3,870
|
|
2.9%
|
|
(15.84%)
|
|
(15.84%)
|
Los Angeles, CA Metro
Area
|
|
8
|
|
1,900
|
|
8,957
|
|
-
|
|
8,957
|
|
6.2%
|
|
8,462
|
|
-
|
|
8,462
|
|
6.3%
|
|
5.85%
|
|
5.85%
|
Miami, FL Metro
Area
|
|
3
|
|
587
|
|
2,970
|
|
-
|
|
2,970
|
|
2.1%
|
|
2,682
|
|
-
|
|
2,682
|
|
2.0%
|
|
10.74%
|
|
10.74%
|
Minneapolis - St.
Paul, MN-WI Area
|
|
4
|
|
809
|
|
4,798
|
|
-
|
|
4,798
|
|
3.3%
|
|
2,411
|
|
2,342
|
|
4,753
|
|
3.5%
|
|
99.00%
|
|
0.95%
|
Nashville, TN
Area
|
|
1
|
|
673
|
|
8,100
|
|
-
|
|
8,100
|
|
5.6%
|
|
5,837
|
|
-
|
|
5,837
|
|
4.4%
|
|
38.77%
|
|
38.77%
|
New York / New Jersey
Metro Area
|
|
6
|
|
1,741
|
|
10,357
|
|
(441)
|
|
9,916
|
|
6.9%
|
|
10,371
|
|
(581)
|
|
9,790
|
|
7.3%
|
|
(0.13%)
|
|
1.29%
|
Orlando, FL
Area
|
|
3
|
|
734
|
|
3,591
|
|
(1,300)
|
|
2,291
|
|
1.6%
|
|
5,098
|
|
(2,470)
|
|
2,628
|
|
2.0%
|
|
(29.56%)
|
|
(12.82%)
|
Philadelphia, PA
Area
|
|
3
|
|
648
|
|
2,780
|
|
-
|
|
2,780
|
|
1.9%
|
|
2,564
|
|
-
|
|
2,564
|
|
1.9%
|
|
8.42%
|
|
8.42%
|
San Diego, CA
Area
|
|
2
|
|
410
|
|
2,051
|
|
-
|
|
2,051
|
|
1.4%
|
|
1,803
|
|
-
|
|
1,803
|
|
1.3%
|
|
13.75%
|
|
13.75%
|
San Francisco -
Oakland, CA Metro Area
|
|
6
|
|
1,368
|
|
9,241
|
|
-
|
|
9,241
|
|
6.4%
|
|
8,140
|
|
-
|
|
8,140
|
|
6.1%
|
|
13.53%
|
|
13.53%
|
Tampa, FL
Area
|
|
3
|
|
680
|
|
2,925
|
|
-
|
|
2,925
|
|
2.0%
|
|
2,719
|
|
-
|
|
2,719
|
|
2.0%
|
|
7.58%
|
|
7.58%
|
Washington DC - MD -
VA Area
|
|
10
|
|
2,466
|
|
17,817
|
|
-
|
|
17,817
|
|
12.4%
|
|
17,122
|
|
-
|
|
17,122
|
|
12.8%
|
|
4.06%
|
|
4.06%
|
Other
Areas
|
|
55
|
|
9,519
|
|
44,673
|
|
-
|
|
44,673
|
|
31.0%
|
|
37,276
|
|
5,253
|
|
42,529
|
|
31.6%
|
|
19.84%
|
|
5.04%
|
Total
Portfolio
|
|
127
|
|
26,580
|
|
$
145,815
|
|
$
(1,882)
|
|
$
143,933
|
|
100.0%
|
|
$
128,075
|
|
$
6,045
|
|
$
134,120
|
|
100.0%
|
|
13.85%
|
|
7.32%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The above comparable
information assumes the 127 hotel properties owned and included in
the Company's operations at June 30, 2016, were owned as of the
beginning of each of the periods presented. Non-comparable
adjustments include pre-acquisition results from hotels acquired
during the period offset by results from hotels 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.
|
|
|
|
|
|
|
|
|
|
|
Adjustments have been
made to the pre-acquisition results as indicated below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
The above information
does not reflect the operations of Orlando WorldQuest
Resort.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4)
|
See Exhibit 1 for
reconciliation of net income (loss) to hotel EBITDA.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
|
|
HOTEL REVPAR BY
MARKET
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
June 30,
|
|
|
|
|
|
|
|
|
Number of
Hotels
|
|
Number of
Rooms
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
Actual
|
|
Comparable
|
|
|
Region
|
|
|
|
2016
|
|
2016
|
|
2016
|
|
2015
|
|
2015
|
|
2015
|
|
%
Variance
|
|
%
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Atlanta, GA
Area
|
|
10
|
|
1,920
|
|
$
118.72
|
|
$
(98.79)
|
|
$
120.02
|
|
$
104.21
|
|
$
138.46
|
|
$
114.18
|
|
13.92%
|
|
5.11%
|
|
|
|
|
Boston, MA
Area
|
|
3
|
|
915
|
|
153.94
|
|
-
|
|
153.94
|
|
209.26
|
|
101.12
|
|
156.90
|
|
(26.44%)
|
|
(1.89%)
|
|
|
|
|
Dallas / Ft. Worth,
TX Area
|
|
7
|
|
1,518
|
|
116.87
|
|
-
|
|
116.87
|
|
112.73
|
|
115.68
|
|
113.07
|
|
3.67%
|
|
3.36%
|
|
|
|
|
Houston, TX
Area
|
|
3
|
|
692
|
|
110.98
|
|
-
|
|
110.98
|
|
118.33
|
|
115.98
|
|
117.97
|
|
(6.21%)
|
|
(5.92%)
|
|
|
|
|
Los Angeles, CA Metro
Area
|
|
8
|
|
1,900
|
|
131.19
|
|
-
|
|
131.19
|
|
113.15
|
|
119.82
|
|
113.66
|
|
15.94%
|
|
15.42%
|
|
|
|
|
Miami, FL Metro
Area
|
|
3
|
|
587
|
|
153.40
|
|
-
|
|
153.40
|
|
149.82
|
|
-
|
|
149.82
|
|
2.39%
|
|
2.39%
|
|
|
|
|
Minneapolis - St.
Paul, MN-WI Area
|
|
4
|
|
809
|
|
121.62
|
|
-
|
|
121.62
|
|
95.58
|
|
159.97
|
|
118.58
|
|
27.25%
|
|
2.56%
|
|
|
|
|
Nashville, TN
Area
|
|
1
|
|
673
|
|
203.86
|
|
-
|
|
203.86
|
|
193.12
|
|
149.75
|
|
177.78
|
|
5.56%
|
|
14.67%
|
|
|
|
|
New York / New Jersey
Metro Area
|
|
6
|
|
1,741
|
|
108.47
|
|
(85.34)
|
|
110.09
|
|
112.70
|
|
75.73
|
|
107.10
|
|
(3.75%)
|
|
2.79%
|
|
|
|
|
Orlando, FL
Area
|
|
3
|
|
734
|
|
101.70
|
|
(91.88)
|
|
113.99
|
|
99.94
|
|
(89.53)
|
|
115.56
|
|
1.75%
|
|
(1.36%)
|
|
|
|
|
Philadelphia, PA
Area
|
|
3
|
|
648
|
|
99.13
|
|
-
|
|
99.13
|
|
90.98
|
|
-
|
|
90.98
|
|
8.95%
|
|
8.95%
|
|
|
|
|
San Diego, CA
Area
|
|
2
|
|
410
|
|
116.98
|
|
-
|
|
116.98
|
|
111.66
|
|
-
|
|
111.66
|
|
4.77%
|
|
4.77%
|
|
|
|
|
San Francisco -
Oakland, CA Metro Area
|
|
6
|
|
1,368
|
|
154.09
|
|
-
|
|
154.09
|
|
144.90
|
|
-
|
|
144.90
|
|
6.34%
|
|
6.34%
|
|
|
|
|
Tampa, FL
Area
|
|
3
|
|
680
|
|
128.50
|
|
-
|
|
128.50
|
|
115.47
|
|
122.12
|
|
116.67
|
|
11.28%
|
|
10.14%
|
|
|
|
|
Washington DC - MD -
VA Area
|
|
10
|
|
2,466
|
|
137.38
|
|
-
|
|
137.38
|
|
141.18
|
|
91.86
|
|
136.78
|
|
(2.70%)
|
|
0.44%
|
|
|
|
|
Other
Areas
|
|
55
|
|
9,519
|
|
109.22
|
|
-
|
|
109.22
|
|
109.70
|
|
89.40
|
|
107.00
|
|
(0.43%)
|
|
2.08%
|
|
|
|
|
Total
Portfolio
|
|
127
|
|
26,580
|
|
$
121.52
|
|
$
(91.93)
|
|
$
122.82
|
|
$
118.53
|
|
$
117.06
|
|
$
118.32
|
|
2.52%
|
|
3.80%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The above comparable
information assumes the 127 hotel properties owned and included in
the Company's operations at June 30, 2016, were owned as of the
beginning of each of the periods presented. Non-comparable
adjustments include pre-acquisition results from hotels acquired
during the period offset by results from hotels 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)
|
The above information
does not reflect the operations of Orlando WorldQuest
Resort.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
|
|
HOTEL EBITDA BY
MARKET
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
June 30,
|
|
|
|
|
|
|
Number of
Hotels
|
|
Number of
Rooms
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
% of
Total
|
|
Actual
|
|
Non-comparable
adjustments
|
|
Comparable
|
|
% of
Total
|
|
Actual
|
|
Comparable
|
Region
|
|
|
|
2016
|
|
2016
|
|
2016
|
|
|
2015
|
|
2015
|
|
2015
|
|
|
%
Variance
|
|
%
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Atlanta, GA
Area
|
|
10
|
|
1,920
|
|
$
16,679
|
|
$
(654)
|
|
$
16,025
|
|
6.3%
|
|
$
9,699
|
|
$
4,627
|
|
$
14,326
|
|
5.9%
|
|
72.0%
|
|
11.9%
|
Boston, MA
Area
|
|
3
|
|
915
|
|
11,160
|
|
-
|
|
11,160
|
|
4.4%
|
|
8,742
|
|
2,445
|
|
11,187
|
|
4.6%
|
|
27.7%
|
|
(0.2%)
|
Dallas / Ft. Worth,
TX Area
|
|
7
|
|
1,518
|
|
14,454
|
|
-
|
|
14,454
|
|
5.6%
|
|
11,979
|
|
1,947
|
|
13,926
|
|
5.7%
|
|
20.7%
|
|
3.8%
|
Houston, TX
Area
|
|
3
|
|
692
|
|
6,530
|
|
-
|
|
6,530
|
|
2.5%
|
|
6,090
|
|
1,402
|
|
7,492
|
|
3.1%
|
|
7.2%
|
|
(12.8%)
|
Los Angeles, CA Metro
Area
|
|
8
|
|
1,900
|
|
20,405
|
|
-
|
|
20,405
|
|
8.0%
|
|
16,169
|
|
1,427
|
|
17,596
|
|
7.3%
|
|
26.2%
|
|
16.0%
|
Miami, FL Metro
Area
|
|
3
|
|
587
|
|
8,230
|
|
-
|
|
8,230
|
|
3.2%
|
|
7,738
|
|
-
|
|
7,738
|
|
3.2%
|
|
6.4%
|
|
6.4%
|
Minneapolis - St.
Paul, MN-WI Area
|
|
4
|
|
809
|
|
7,166
|
|
-
|
|
7,166
|
|
2.8%
|
|
3,887
|
|
3,076
|
|
6,963
|
|
2.9%
|
|
84.4%
|
|
2.9%
|
Nashville, TN
Area
|
|
1
|
|
673
|
|
13,585
|
|
-
|
|
13,585
|
|
5.3%
|
|
7,817
|
|
2,975
|
|
10,792
|
|
4.5%
|
|
73.8%
|
|
25.9%
|
New York / New Jersey
Metro Area
|
|
6
|
|
1,741
|
|
15,937
|
|
(759)
|
|
15,178
|
|
5.9%
|
|
14,260
|
|
697
|
|
14,957
|
|
6.2%
|
|
11.8%
|
|
1.5%
|
Orlando, FL
Area
|
|
3
|
|
734
|
|
11,442
|
|
(5,623)
|
|
5,819
|
|
2.3%
|
|
12,623
|
|
(6,555)
|
|
6,068
|
|
2.5%
|
|
(9.4%)
|
|
(4.1%)
|
Philadelphia, PA
Area
|
|
3
|
|
648
|
|
3,897
|
|
-
|
|
3,897
|
|
1.5%
|
|
3,333
|
|
-
|
|
3,333
|
|
1.4%
|
|
16.9%
|
|
16.9%
|
San Diego, CA
Area
|
|
2
|
|
410
|
|
3,710
|
|
-
|
|
3,710
|
|
1.4%
|
|
3,258
|
|
-
|
|
3,258
|
|
1.3%
|
|
13.9%
|
|
13.9%
|
San Francisco -
Oakland, CA Metro Area
|
|
6
|
|
1,368
|
|
17,301
|
|
-
|
|
17,301
|
|
6.7%
|
|
15,792
|
|
-
|
|
15,792
|
|
6.5%
|
|
9.6%
|
|
9.6%
|
Tampa, FL
Area
|
|
3
|
|
680
|
|
7,480
|
|
-
|
|
7,480
|
|
2.9%
|
|
5,355
|
|
1,262
|
|
6,617
|
|
2.7%
|
|
39.7%
|
|
13.0%
|
Washington DC - MD -
VA Area
|
|
10
|
|
2,466
|
|
26,807
|
|
-
|
|
26,807
|
|
10.5%
|
|
25,314
|
|
1,123
|
|
26,437
|
|
10.9%
|
|
5.9%
|
|
1.4%
|
Other
Areas
|
|
55
|
|
9,519
|
|
78,642
|
|
-
|
|
78,642
|
|
30.7%
|
|
60,601
|
|
15,210
|
|
75,811
|
|
31.3%
|
|
29.8%
|
|
3.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Portfolio
|
|
127
|
|
26,580
|
|
$
263,425
|
|
$
(7,036)
|
|
$
256,389
|
|
100.0%
|
|
$
212,657
|
|
$
29,636
|
|
$
242,293
|
|
100.0%
|
|
23.9%
|
|
5.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The above comparable
information assumes the 127 hotel properties owned and included in
the Company's operations at June 30, 2016, were owned as of the
beginning of each of the periods presented. Non-comparable
adjustments include pre-acquisition results from hotels acquired
during the period offset by results from hotels 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.
|
|
|
|
|
|
|
|
|
|
|
Adjustments have been
made to the pre-acquisition results as indicated below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
The above information
does not reflect the operations of Orlando WorldQuest
Resort.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4)
|
See Exhibit 1 for
reconciliation of net income (loss) to hotel EBITDA.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
TOTAL
ENTERPRISE VALUE
|
June 30,
2016
|
(in
thousands except share price)
|
(unaudited)
|
|
|
|
|
|
June
30,
|
|
2016
|
End of quarter common
shares outstanding
|
96,177
|
Partnership units
outstanding (common share equivalents)*
|
20,412
|
Combined common
shares and partnership units outstanding
|
116,589
|
Common stock price at
quarter end
|
$
5.37
|
Market
capitalization at quarter end
|
$
626,082
|
Series A preferred
stock
|
$
41,430
|
Series D preferred
stock
|
$
236,718
|
Series E preferred
stock
|
$
115,750
|
Debt on balance sheet
date
|
$
3,800,603
|
Joint venture
partner's share of consolidated debt
|
$
(2,079)
|
Net working capital
(see below)
|
$
(435,179)
|
Total enterprise
value (TEV)
|
$
4,383,325
|
|
|
Ashford Inc.
Investment:
|
|
Common stock owned at
end of quarter
|
598
|
Common stock price at
quarter end
|
$
50.00
|
Market value of
Ashford Inc. investment
|
$
29,908
|
|
|
Cash and cash
equivalents
|
$
261,916
|
Restricted
cash
|
163,055
|
Accounts receivable,
net
|
55,281
|
Prepaid
expenses
|
24,259
|
Investment in
securities investment fund
|
53,070
|
Due from affiliates,
net
|
(4,947)
|
Due from third-party
hotel managers, net
|
15,060
|
Market value of
Ashford Inc. investment
|
29,908
|
Total current
assets
|
$
597,602
|
|
|
Accounts payable, net
& accrued expenses
|
$
139,326
|
Dividends
payable
|
23,097
|
Total current
liabilities
|
$
162,423
|
|
|
Net working
capital**
|
$
435,179
|
|
|
|
|
* Total units
outstanding = 21.70 million; impacted by current conversion
factor.
|
|
** Includes the
Company's pro rata share of net working capital in joint
ventures.
|
Ashford
Hospitality Trust, Inc. and Subsidiaries
|
Anticipated
Capital Expenditures Calendar (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
Rooms
|
1st
Quarter
|
2nd
Quarter
|
3rd
Quarter
|
4th
Quarter
|
|
|
Actual
|
Actual
|
Estimated
|
Estimated
|
Embassy Suites
Austin
|
150
|
x
|
x
|
x
|
|
Hilton Garden Inn
Austin
|
254
|
x
|
x
|
x
|
|
Courtyard Boston
Billerica
|
210
|
x
|
x
|
|
|
Courtyard Irvine
Foothill Ranch
|
156
|
x
|
x
|
|
|
Residence Inn
Fairfax
|
159
|
x
|
x
|
|
|
SpringHill Suites
Gaithersburg
|
162
|
x
|
x
|
|
|
SpringHill Suites
Jacksonville
|
102
|
x
|
x
|
|
|
The
Ashton
|
39
|
x
|
x
|
|
|
Towneplace Suites
Manhattan Beach
|
144
|
x
|
x
|
|
|
Embassy Suites
Houston
|
150
|
x
|
|
x
|
x
|
The
Churchill
|
173
|
x
|
|
x
|
x
|
Courtyard Oakland
Airport
|
156
|
x
|
|
|
|
Hilton Santa
Fe
|
158
|
x
|
|
|
|
Renaissance
Nashville
|
673
|
x
|
|
|
|
Westin
Princeton
|
296
|
x
|
|
|
|
Embassy Suites
Dallas
|
150
|
|
x
|
x
|
x
|
Embassy Suites Las
Vegas
|
220
|
|
x
|
x
|
x
|
Marriott Dallas
Market Center
|
265
|
|
x
|
x
|
x
|
Courtyard
Bloomington
|
117
|
|
x
|
x
|
|
Embassy Suites
Orlando
|
174
|
|
x
|
x
|
|
Hampton Inn
Lawrenceville
|
85
|
|
x
|
x
|
|
Hyatt Regency
Coral Gables
|
253
|
|
x
|
x
|
|
Embassy Suites
Philadelphia
|
263
|
|
x
|
|
|
Courtyard Ft.
Lauderdale
|
174
|
|
|
x
|
x
|
Crowne Plaza
Annapolis
|
196
|
|
|
x
|
x
|
Embassy Suites
Dulles
|
150
|
|
|
x
|
x
|
Hilton Garden Inn
Virginia Beach
|
176
|
|
|
x
|
x
|
Hyatt Regency
Savannah
|
351
|
|
|
x
|
x
|
Le Pavillon New
Orleans
|
226
|
|
|
x
|
x
|
Marriott Crystal
Gateway
|
697
|
|
|
x
|
x
|
Hilton St.
Petersburg
|
333
|
|
|
x
|
|
Marriott San
Antonio Plaza
|
251
|
|
|
x
|
|
Courtyard Basking
Ridge
|
235
|
|
|
|
x
|
Hampton Inn
Gainesville
|
124
|
|
|
|
x
|
Hampton Inn
Parsippany
|
152
|
|
|
|
x
|
Hilton Boston Back
Bay
|
390
|
|
|
|
x
|
Marriott
Omaha
|
300
|
|
|
|
x
|
(a)Only hotels
which have had or are expected to have significant capital
expenditures that could result in displacement in 2016 are included
in this table.
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST INC. AND SUBSIDIARIES
|
|
RECONCILIATION OF
NET INCOME TO HOTEL EBITDA
|
|
(in
thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
2016
|
|
2015
|
|
2015
|
|
June 30,
2016
|
|
2nd
Quarter
|
|
1st
Quarter
|
|
4th
Quarter
|
|
3rd
Quarter
|
|
TTM
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
$
106,459
|
|
$
53,018
|
|
$
43,305
|
|
$
55,120
|
|
$
257,902
|
Income from
consolidated entities attributable to noncontrolling
interests
|
(35)
|
|
9
|
|
(8)
|
|
(33)
|
|
(67)
|
Net loss attributable
to redeemable noncontrolling interests in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Net income
attributable to the Company
|
106,424
|
|
53,027
|
|
43,297
|
|
55,087
|
|
257,835
|
Non-property
adjustments
|
(23,094)
|
|
114
|
|
(8)
|
|
-
|
|
(22,988)
|
Interest
Income
|
(12)
|
|
(10)
|
|
(9)
|
|
(10)
|
|
(41)
|
Interest
expense
|
469
|
|
467
|
|
456
|
|
455
|
|
1,847
|
Amortization of loan
cost
|
119
|
|
118
|
|
116
|
|
114
|
|
467
|
Depreciation and
amortization
|
59,921
|
|
61,979
|
|
60,996
|
|
58,553
|
|
241,449
|
Income tax
expense
|
19
|
|
26
|
|
118
|
|
60
|
|
223
|
Non-Hotel EBITDA
ownership expense
|
1,934
|
|
1,898
|
|
2,430
|
|
2,128
|
|
8,390
|
(Income) loss from
consolidated entities attributable to noncontrolling
interests
|
35
|
|
(9)
|
|
8
|
|
33
|
|
67
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
145,815
|
|
117,610
|
|
107,404
|
|
116,420
|
|
487,249
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
(1,882)
|
|
(5,154)
|
|
(2,669)
|
|
833
|
|
(8,872)
|
Comparable Hotel
EBITDA
|
$
143,933
|
|
$
112,456
|
|
$
104,735
|
|
$
117,253
|
|
$
478,377
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30,
2016, were owned as of the beginning of each of the periods
presented. Non-comparable adjustments include pre-acquisition
results from hotels acquired during the period offset by results
from hotels 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.
|
Adjustments have
been made to the pre-acquisition results as indicated
below:
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
ASHFORD
HOSPITALITY TRUST INC. AND SUBSIDIARIES
|
|
RECONCILIATION OF
NET INCOME (LOSS) TO HOTEL EBITDA
|
|
(in
thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months Ended
June 30, 2016
|
|
Hotel Properties
Not Under Renovation
|
|
Hotel Properties
Under Renovation
|
|
Hotel
Total
|
|
Orlando WorldQuest
Resort
|
|
Corporate /
Allocated
|
|
Ashford
Hospitality Trust Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
99,775
|
|
$
6,684
|
|
$
106,459
|
|
$
383
|
|
$
(71,707)
|
|
$
35,135
|
Income from
consolidated entities attributable to noncontrolling
interests
|
(35)
|
|
-
|
|
(35)
|
|
-
|
|
29
|
|
(6)
|
Net loss attributable
to redeemable noncontrolling interests in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
(4,376)
|
|
(4,376)
|
Net income (loss)
attributable to the Company
|
99,740
|
|
6,684
|
|
106,424
|
|
383
|
|
(76,054)
|
|
30,753
|
Non-property
adjustments
|
(23,094)
|
|
-
|
|
(23,094)
|
|
-
|
|
23,094
|
|
-
|
Interest
Income
|
(11)
|
|
(1)
|
|
(12)
|
|
-
|
|
(62)
|
|
(74)
|
Interest
expense
|
469
|
|
-
|
|
469
|
|
-
|
|
49,820
|
|
50,289
|
Amortization of loan
cost
|
119
|
|
-
|
|
119
|
|
-
|
|
6,054
|
|
6,173
|
Depreciation and
amortization
|
53,815
|
|
6,106
|
|
59,921
|
|
109
|
|
49
|
|
60,079
|
Income tax expense
(benefit)
|
19
|
|
-
|
|
19
|
|
-
|
|
584
|
|
603
|
Non-Hotel EBITDA
ownership expense
|
1,832
|
|
102
|
|
1,934
|
|
2
|
|
(1,936)
|
|
-
|
(Income) loss from
consolidated entities attributable to noncontrolling
interests
|
35
|
|
-
|
|
35
|
|
-
|
|
(35)
|
|
-
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
132,924
|
|
12,891
|
|
145,815
|
|
494
|
|
1,514
|
|
147,823
|
Less: EBITDA
adjustments attributable to non-controlling interest
|
(61)
|
|
-
|
|
(61)
|
|
-
|
|
(28)
|
|
(89)
|
Income from
consolidated entities attributable to noncontrolling
interests
|
(39)
|
|
-
|
|
(39)
|
|
-
|
|
39
|
|
-
|
Net income (loss)
attributable to redeemable noncontrolling interest in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
4,376
|
|
4,376
|
Equity in loss of
unconsolidated entities
|
-
|
|
-
|
|
-
|
|
-
|
|
355
|
|
355
|
Company's portion of
EBITDA of Ashford Inc.
|
-
|
|
-
|
|
-
|
|
-
|
|
(487)
|
|
(487)
|
Company's portion of
EBITDA of Ashford Prime
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Company's portion of
EBITDA of Highland JV
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Hotel EBITDA
attributable to the Company and OP unitholders
|
$
132,824
|
|
$
12,891
|
|
$
145,715
|
|
$
494
|
|
$
5,769
|
|
$
151,978
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
(1,882)
|
|
-
|
|
(1,882)
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
$
131,042
|
|
$
12,891
|
|
$
143,933
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30,
2016, were owned as of the beginning of each of the periods
presented. Non-comparable adjustments include results from hotels
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.
|
Adjustments have
been made to the pre-acquisition results as indicated
below:
|
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
ASHFORD
HOSPITALITY TRUST INC. AND SUBSIDIARIES
|
|
RECONCILIATION OF
NET INCOME (LOSS) TO HOTEL EBITDA
|
|
(in
thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months Ended
March 31, 2016
|
|
Hotel Properties
Not Under Renovation
|
|
Hotel Properties
Under Renovation
|
|
Hotel
Total
|
|
Orlando WorldQuest
Resort
|
|
Sold
Properties
|
|
Corporate /
Allocated
|
|
Ashford
Hospitality Trust Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
45,799
|
|
$
7,219
|
|
$
53,018
|
|
$
447
|
|
$
3,204
|
|
$
(68,808)
|
|
$
(12,139)
|
Income from
consolidated entities attributable to noncontrolling
interests
|
9
|
|
-
|
|
9
|
|
-
|
|
-
|
|
29
|
|
38
|
Net loss attributable
to redeemable noncontrolling interests in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
2,112
|
|
2,112
|
Net income (loss)
attributable to the Company
|
45,808
|
|
7,219
|
|
53,027
|
|
447
|
|
3,204
|
|
(66,667)
|
|
(9,989)
|
Non-property
adjustments
|
114
|
|
-
|
|
114
|
|
-
|
|
-
|
|
(114)
|
|
-
|
Interest
Income
|
(10)
|
|
-
|
|
(10)
|
|
-
|
|
-
|
|
(53)
|
|
(63)
|
Interest
expense
|
467
|
|
-
|
|
467
|
|
-
|
|
-
|
|
49,268
|
|
49,735
|
Amortization of loan
cost
|
118
|
|
-
|
|
118
|
|
-
|
|
-
|
|
6,060
|
|
6,178
|
Depreciation and
amortization
|
56,376
|
|
5,603
|
|
61,979
|
|
135
|
|
1,875
|
|
(1,888)
|
|
62,101
|
Income tax expense
(benefit)
|
26
|
|
-
|
|
26
|
|
-
|
|
-
|
|
603
|
|
629
|
Non-Hotel EBITDA
ownership expense
|
1,602
|
|
296
|
|
1,898
|
|
-
|
|
76
|
|
(1,974)
|
|
-
|
(Income) loss from
consolidated entities attributable to noncontrolling
interests
|
(9)
|
|
-
|
|
(9)
|
|
(1)
|
|
-
|
|
10
|
|
-
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
104,492
|
|
13,118
|
|
117,610
|
|
581
|
|
5,155
|
|
(14,755)
|
|
108,591
|
Less: EBITDA
adjustments attributable to non-controlling interest
|
(65)
|
|
-
|
|
(65)
|
|
-
|
|
-
|
|
65
|
|
-
|
Income from
consolidated entities attributable to noncontrolling
interests
|
9
|
|
-
|
|
9
|
|
-
|
|
-
|
|
(9)
|
|
-
|
Net income (loss)
attributable to redeemable noncontrolling interest in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(2,112)
|
|
(2,112)
|
Equity in loss of
unconsolidated entities
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
519
|
|
519
|
Company's portion of
EBITDA of Ashford Inc.
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
115
|
|
115
|
Company's portion of
EBITDA of Ashford Prime
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Company's portion of
EBITDA of Highland JV
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Hotel EBITDA
attributable to the Company and OP unitholders
|
$
104,436
|
|
$
13,118
|
|
$
117,554
|
|
$
581
|
|
$
5,155
|
|
$
(16,177)
|
|
$
107,113
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
(5,154)
|
|
-
|
|
(5,154)
|
|
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
$
99,338
|
|
$
13,118
|
|
$
112,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30,
2016, were owned as of the beginning of each of the periods
presented. Non-comparable adjustments include results from hotels
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.
|
|
Adjustments have
been made to the pre-acquisition results as indicated
below:
|
|
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
ASHFORD
HOSPITALITY TRUST INC. AND SUBSIDIARIES
|
|
RECONCILIATION OF
NET INCOME (LOSS) TO HOTEL EBITDA
|
|
(in
thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months Ended
December 31, 2015
|
|
Hotel Properties
Not Under Renovation
|
|
Hotel Properties
Under Renovation
|
|
Hotel
Total
|
|
Orlando WorldQuest
Resort
|
|
Corporate /
Allocated
|
|
Ashford
Hospitality Trust Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
38,248
|
|
$
5,057
|
|
$
43,305
|
|
$
108
|
|
$
(69,540)
|
|
$
(26,127)
|
Income from
consolidated entities attributable to noncontrolling
interests
|
(8)
|
|
-
|
|
(8)
|
|
-
|
|
30
|
|
22
|
Net loss attributable
to redeemable noncontrolling interests in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
4,113
|
|
4,113
|
Net income (loss)
attributable to the Company
|
38,240
|
|
5,057
|
|
43,297
|
|
108
|
|
(65,397)
|
|
(21,992)
|
Non-property
adjustments
|
(8)
|
|
-
|
|
(8)
|
|
-
|
|
8
|
|
-
|
Interest
Income
|
(7)
|
|
(2)
|
|
(9)
|
|
-
|
|
(14)
|
|
(23)
|
Interest
expense
|
456
|
|
-
|
|
456
|
|
-
|
|
47,296
|
|
47,752
|
Amortization of loan
cost
|
116
|
|
-
|
|
116
|
|
-
|
|
5,657
|
|
5,773
|
Depreciation and
amortization
|
56,031
|
|
4,965
|
|
60,996
|
|
145
|
|
48
|
|
61,189
|
Income tax expense
(benefit)
|
109
|
|
9
|
|
118
|
|
-
|
|
(43)
|
|
75
|
Non-Hotel EBITDA
ownership expense
|
2,058
|
|
372
|
|
2,430
|
|
-
|
|
(2,430)
|
|
-
|
(Income) loss from
consolidated entities attributable to noncontrolling
interests
|
8
|
|
-
|
|
8
|
|
-
|
|
(8)
|
|
-
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
97,003
|
|
10,401
|
|
107,404
|
|
253
|
|
(14,883)
|
|
92,774
|
Less: EBITDA
adjustments attributable to non-controlling interest
|
(65)
|
|
-
|
|
(65)
|
|
-
|
|
(24)
|
|
(89)
|
Income from
consolidated entities attributable to noncontrolling
interests
|
(8)
|
|
-
|
|
(8)
|
|
-
|
|
8
|
|
-
|
Net income (loss)
attributable to redeemable noncontrolling interest in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
(4,113)
|
|
(4,113)
|
Equity in loss of
unconsolidated entities
|
-
|
|
-
|
|
-
|
|
-
|
|
(759)
|
|
(759)
|
Company's portion of
EBITDA of Ashford Inc.
|
-
|
|
-
|
|
-
|
|
-
|
|
846
|
|
846
|
Company's portion of
EBITDA of Ashford Prime
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Company's portion of
EBITDA of Highland JV
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Hotel EBITDA
attributable to the Company and OP unitholders
|
$
96,930
|
|
$
10,401
|
|
$
107,331
|
|
$
253
|
|
$
(18,925)
|
|
$
88,659
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
(2,669)
|
|
-
|
|
(2,669)
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
$
94,334
|
|
$
10,401
|
|
$
104,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30,
2016, were owned as of the beginning of each of the periods
presented. Non-comparable adjustments include pre-acquisition
results from hotels acquired during the period offset by results
from hotels 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.
|
Adjustments have
been made to the pre-acquisition results as indicated
below:
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
ASHFORD
HOSPITALITY TRUST INC. AND SUBSIDIARIES
|
|
RECONCILIATION OF
NET INCOME (LOSS) TO HOTEL EBITDA
|
|
(in
thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months Ended
September 30, 2015
|
|
Hotel Properties
Not Under Renovation
|
|
Hotel Properties
Under Renovation
|
|
Hotel
Total
|
|
Orlando WorldQuest
Resort
|
|
Corporate /
Allocated
|
|
Ashford
Hospitality Trust Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
49,251
|
|
$
5,869
|
|
$
55,120
|
|
$
220
|
|
$
(74,851)
|
|
$
(19,511)
|
Income from
consolidated entities attributable to noncontrolling
interests
|
(33)
|
|
-
|
|
(33)
|
|
-
|
|
30
|
|
(3)
|
Net loss attributable
to redeemable noncontrolling interests in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
3,193
|
|
3,193
|
Net income (loss)
attributable to the Company
|
49,218
|
|
5,869
|
|
55,087
|
|
220
|
|
(71,628)
|
|
(16,321)
|
Non-property
adjustments
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Interest
Income
|
(8)
|
|
(2)
|
|
(10)
|
|
-
|
|
(11)
|
|
(21)
|
Interest
expense
|
455
|
|
-
|
|
455
|
|
-
|
|
46,112
|
|
46,567
|
Amortization of loan
cost
|
114
|
|
-
|
|
114
|
|
-
|
|
5,178
|
|
5,292
|
Depreciation and
amortization
|
53,979
|
|
4,574
|
|
58,553
|
|
139
|
|
49
|
|
58,741
|
Income tax expense
(benefit)
|
60
|
|
-
|
|
60
|
|
-
|
|
1,661
|
|
1,721
|
Non-Hotel EBITDA
ownership expense
|
1,951
|
|
177
|
|
2,128
|
|
6
|
|
(2,134)
|
|
-
|
(Income) loss from
consolidated entities attributable to noncontrolling
interests
|
33
|
|
-
|
|
33
|
|
-
|
|
(33)
|
|
-
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
105,802
|
|
10,618
|
|
116,420
|
|
365
|
|
(20,806)
|
|
95,979
|
Less: EBITDA
adjustments attributable to non-controlling interest
|
(69)
|
|
-
|
|
(69)
|
|
-
|
|
(20)
|
|
(89)
|
Income from
consolidated entities attributable to noncontrolling
interests
|
(33)
|
|
-
|
|
(33)
|
|
-
|
|
33
|
|
-
|
Net income (loss)
attributable to redeemable noncontrolling interest in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
(3,193)
|
|
(3,193)
|
Equity in loss of
unconsolidated entities
|
-
|
|
-
|
|
-
|
|
-
|
|
437
|
|
437
|
Company's portion of
EBITDA of Ashford Inc.
|
-
|
|
-
|
|
-
|
|
-
|
|
675
|
|
675
|
Company's portion of
EBITDA of Ashford Prime
|
-
|
|
-
|
|
-
|
|
-
|
|
509
|
|
509
|
Company's portion of
EBITDA of Highland JV
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Hotel EBITDA
attributable to the Company and OP unitholders
|
$
105,700
|
|
$
10,618
|
|
$
116,318
|
|
$
365
|
|
$
(22,365)
|
|
$
94,318
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
3,029
|
|
-
|
|
833
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
$
108,831
|
|
$
10,618
|
|
$
117,253
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30,
2016, were owned as of the beginning of each of the periods
presented. Non-comparable adjustments include pre-acquisition
results from hotels acquired during the period offset by results
from hotels 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.
|
Adjustments have
been made to the pre-acquisition results as indicated
below:
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
ASHFORD
HOSPITALITY TRUST INC. AND SUBSIDIARIES
|
|
RECONCILIATION OF
NET INCOME (LOSS) TO HOTEL EBITDA
|
|
(in
thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months Ended
June 30, 2015
|
|
Hotel Properties
Not Under Renovation
|
|
Hotel Properties
Under Renovation
|
|
Hotel
Total
|
|
Orlando WorldQuest
Resort
|
|
Corporate /
Allocated
|
|
Ashford
Hospitality Trust Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
48,975
|
|
$
4,956
|
|
$
53,931
|
|
$
399
|
|
$
(69,087)
|
|
$
(14,757)
|
Income from
consolidated entities attributable to noncontrolling
interests
|
(45)
|
|
-
|
|
(45)
|
|
-
|
|
31
|
|
(14)
|
Net loss attributable
to redeemable noncontrolling interests in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
2,527
|
|
2,527
|
Net income (loss)
attributable to the Company
|
48,930
|
|
4,956
|
|
53,886
|
|
399
|
|
(66,529)
|
|
(12,244)
|
Non-property
adjustments
|
17,132
|
|
2,817
|
|
19,949
|
|
-
|
|
(19,949)
|
|
-
|
Interest
Income
|
(6)
|
|
(1)
|
|
(7)
|
|
-
|
|
(23)
|
|
(30)
|
Interest
expense
|
468
|
|
-
|
|
468
|
|
-
|
|
42,418
|
|
42,886
|
Amortization of loan
cost
|
112
|
|
-
|
|
112
|
|
-
|
|
4,497
|
|
4,609
|
Depreciation and
amortization
|
48,301
|
|
4,126
|
|
52,427
|
|
140
|
|
49
|
|
52,616
|
Income tax expense
(benefit)
|
-
|
|
-
|
|
-
|
|
-
|
|
2,089
|
|
2,089
|
Non-Hotel EBITDA
ownership expense
|
1,107
|
|
88
|
|
1,195
|
|
-
|
|
(1,195)
|
|
-
|
(Income) loss from
consolidated entities attributable to noncontrolling
interests
|
45
|
|
-
|
|
45
|
|
-
|
|
(45)
|
|
-
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
116,089
|
|
11,986
|
|
128,075
|
|
539
|
|
(38,688)
|
|
89,926
|
Less: EBITDA
adjustments attributable to non-controlling interest
|
(44)
|
|
-
|
|
(44)
|
|
-
|
|
(36)
|
|
(80)
|
(Income) loss from
consolidated entities attributable to noncontrolling
interests
|
(45)
|
|
-
|
|
(45)
|
|
|
|
45
|
|
-
|
Net income (loss)
attributable to redeemable noncontrolling interest in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
(2,527)
|
|
(2,527)
|
Equity in loss of
unconsolidated entities
|
-
|
|
-
|
|
-
|
|
-
|
|
(2,855)
|
|
(2,855)
|
Company's portion of
EBITDA of Ashford Inc.
|
-
|
|
-
|
|
-
|
|
-
|
|
1,586
|
|
1,586
|
Company's portion of
EBITDA of Ashford Prime
|
-
|
|
-
|
|
-
|
|
-
|
|
4,221
|
|
4,221
|
Company's portion of
EBITDA of Highland JV
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Hotel EBITDA
attributable to the Company and OP unitholders
|
$
116,000
|
|
$
11,986
|
|
$
127,986
|
|
$
539
|
|
$
(38,254)
|
|
$
90,271
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
5,262
|
|
783
|
|
6,045
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
$
121,351
|
|
$
12,769
|
|
$
134,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30,
2016, were owned as of the beginning of each of the periods
presented. Non-comparable adjustments include pre-acquisition
results from hotels acquired during the period offset by results
from hotels 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.
|
Adjustments have
been made to the pre-acquisition results as indicated
below:
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
ASHFORD
HOSPITALITY TRUST INC. AND SUBSIDIARIES
|
|
RECONCILIATION OF
NET INCOME (LOSS) TO HOTEL EBITDA
|
|
(in
thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months Ended
June 30, 2016
|
|
Hotel Properties
Not Under Renovation
|
|
Hotel Properties
Under Renovation
|
|
Hotel
Total
|
|
Orlando WorldQuest
Resort
|
|
Corporate /
Allocated
|
|
Ashford
Hospitality Trust Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
145,574
|
|
$
13,903
|
|
$
159,477
|
|
$
829
|
|
$
(137,310)
|
|
$
22,996
|
Income from
consolidated entities attributable to noncontrolling
interests
|
(27)
|
|
-
|
|
(27)
|
|
-
|
|
59
|
|
32
|
Net loss attributable
to redeemable noncontrolling interests in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
(2,264)
|
|
(2,264)
|
Net income (loss)
attributable to the Company
|
145,547
|
|
13,903
|
|
159,450
|
|
829
|
|
(139,515)
|
|
20,764
|
Non-property
adjustments
|
(22,980)
|
|
-
|
|
(22,980)
|
|
-
|
|
22,980
|
|
-
|
Interest
Income
|
(22)
|
|
(2)
|
|
(24)
|
|
-
|
|
(113)
|
|
(137)
|
Interest
expense
|
936
|
|
-
|
|
936
|
|
-
|
|
99,118
|
|
100,054
|
Amortization of loan
cost
|
237
|
|
-
|
|
237
|
|
-
|
|
12,114
|
|
12,351
|
Depreciation and
amortization
|
110,191
|
|
11,709
|
|
121,900
|
|
244
|
|
97
|
|
122,241
|
Income tax expense
(benefit)
|
45
|
|
-
|
|
45
|
|
-
|
|
1,187
|
|
1,232
|
Non-Hotel EBITDA
ownership expense
|
3,437
|
|
397
|
|
3,834
|
|
3
|
|
(3,837)
|
|
-
|
(Income) loss from
consolidated entities attributable to noncontrolling
interests
|
27
|
|
-
|
|
27
|
|
-
|
|
(27)
|
|
-
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
237,418
|
|
26,007
|
|
263,425
|
|
1,076
|
|
(7,996)
|
|
256,505
|
Less: EBITDA
adjustments attributable to non-controlling interest
|
(126)
|
|
-
|
|
(126)
|
|
-
|
|
(54)
|
|
(180)
|
Income from
consolidated entities attributable to noncontrolling
interests
|
(30)
|
|
-
|
|
(30)
|
|
-
|
|
30
|
|
-
|
Net income (loss)
attributable to redeemable noncontrolling interest in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
2,264
|
|
2,264
|
Equity in loss of
unconsolidated entities
|
-
|
|
-
|
|
-
|
|
-
|
|
874
|
|
874
|
Company's portion of
EBITDA of Ashford Inc.
|
-
|
|
-
|
|
-
|
|
-
|
|
(372)
|
|
(372)
|
Hotel EBITDA
attributable to the Company and OP unitholders
|
$
237,262
|
|
$
26,007
|
|
$
263,269
|
|
$
1,076
|
|
$
(5,254)
|
|
$
259,091
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-acquisition Hotel
EBITDA
|
(7,036)
|
|
-
|
|
(7,036)
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
$
230,382
|
|
$
26,007
|
|
$
256,389
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30,
2016, were owned as of the beginning of each of the periods
presented. Non-comparable adjustments include results from hotels
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.
|
Adjustments have
been made to the pre-acquisition results as indicated
below:
|
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
ASHFORD
HOSPITALITY TRUST INC. AND SUBSIDIARIES
|
|
RECONCILIATION OF
NET INCOME (LOSS) TO HOTEL EBITDA
|
|
(in
thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months Ended
June 30, 2015
|
|
Hotel Properties
Not Under Renovation
|
|
Hotel Properties
Under Renovation
|
|
Hotel
Total
|
|
Orlando WorldQuest
Resort
|
|
Corporate /
Allocated
|
|
Ashford
Hospitality Trust Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
86,215
|
|
$
12,475
|
|
$
98,690
|
|
$
785
|
|
$
252,575
|
|
$
352,050
|
Income from
consolidated entities attributable to noncontrolling
interests
|
(49)
|
|
-
|
|
(49)
|
|
-
|
|
60
|
|
11
|
Net loss attributable
to redeemable noncontrolling interests in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
(42,809)
|
|
(42,809)
|
Net income (loss)
attributable to the Company
|
86,166
|
|
12,475
|
|
98,641
|
|
785
|
|
209,826
|
|
309,252
|
Non-property
adjustments
|
18,262
|
|
2,817
|
|
21,079
|
|
-
|
|
(21,079)
|
|
-
|
Interest
Income
|
(13)
|
|
(2)
|
|
(15)
|
|
-
|
|
(31)
|
|
(46)
|
Interest
expense
|
469
|
|
-
|
|
469
|
|
-
|
|
74,046
|
|
74,515
|
Amortization of loan
cost
|
112
|
|
-
|
|
112
|
|
-
|
|
7,503
|
|
7,615
|
Depreciation and
amortization
|
82,334
|
|
7,767
|
|
90,101
|
|
280
|
|
99
|
|
90,480
|
Income tax expense
(benefit)
|
-
|
|
-
|
|
-
|
|
-
|
|
2,914
|
|
2,914
|
Non-Hotel EBITDA
ownership expense
|
2,008
|
|
213
|
|
2,221
|
|
1
|
|
(2,222)
|
|
-
|
(Income) loss from
consolidated entities attributable to noncontrolling
interests
|
49
|
|
-
|
|
49
|
|
-
|
|
(49)
|
|
-
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
189,387
|
|
23,270
|
|
212,657
|
|
1,066
|
|
271,007
|
|
484,730
|
Less: EBITDA
adjustments attributable to non-controlling interest
|
(95)
|
|
-
|
|
(95)
|
|
-
|
|
(58)
|
|
(153)
|
(Income) loss from
consolidated entities attributable to noncontrolling
interests
|
(49)
|
|
|
|
(49)
|
|
-
|
|
49
|
|
-
|
Net income (loss)
attributable to redeemable noncontrolling interest in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
42,809
|
|
42,809
|
Equity in loss of
unconsolidated entities
|
-
|
|
-
|
|
-
|
|
-
|
|
3,767
|
|
3,767
|
Company's portion of
EBITDA of Ashford Inc.
|
-
|
|
-
|
|
-
|
|
-
|
|
(692)
|
|
(692)
|
Company's portion of
EBITDA of Ashford Prime
|
-
|
|
-
|
|
-
|
|
-
|
|
7,131
|
|
7,131
|
Company's portion of
EBITDA of Highland JV
|
-
|
|
-
|
|
-
|
|
-
|
|
11,982
|
|
11,982
|
Hotel EBITDA
attributable to the Company and OP unitholders
|
$
189,243
|
|
$
23,270
|
|
$
212,513
|
|
$
1,066
|
|
$
335,995
|
|
$
549,574
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-acquisition Hotel
EBITDA
|
27,002
|
|
2,634
|
|
29,636
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
$
216,389
|
|
$
25,904
|
|
$
242,293
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30,
2016, were owned as of the beginning of each of the periods
presented. Non-comparable adjustments include pre-acquisition
results from hotels acquired during the period offset by results
from hotels 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.
|
Adjustments have
been made to the pre-acquisition results as indicated
below:
|
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
|
|
RECONCILIATION OF
NET INCOME (LOSS) TO HOTEL EBITDA
|
|
|
(in
thousands)
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months
Ended June 30, 2016
|
|
|
Morgan Stanley
Pool A - 7 hotels
|
|
Morgan Stanley
Pool B - 5 hotels
|
|
JPM Chase - 1
hotel
|
|
BAML Pool 1
& 2 - 8 hotels
|
|
Morgan Stanley
MIP - 5 hotels
|
|
Cantor
Commercial Real Estate - 1 hotel
|
|
Column
Financial - 24 hotels
|
|
Wachovia 1 - 5
hotels
|
|
Wachovia 2 - 7
hotels
|
|
Wachovia 5
-5 hotels
|
|
Wachovia 6 - 5
hotels
|
|
JPM Lakeway - 1
hotel
|
|
BAML Le
Pavillon - 1 hotel
|
|
US Bank Indigo
Atlanta - 1 hotel
|
|
Morgan Stanley
- 8 hotels
|
|
Morgan Stanley
Ann Arbor - 1 hotel
|
|
BAML W Atlanta
- 1 hotel
|
|
BAML Pool - 17
hotels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
18,595
|
|
$
2,206
|
|
$
4,944
|
|
$
23,003
|
|
$
11,761
|
|
$
(95)
|
|
$
48,993
|
|
$
10,707
|
|
$
9,597
|
|
$
29,523
|
|
$
9,667
|
|
$
(508)
|
|
$
255
|
|
$
331
|
|
$
2,470
|
|
$
2,162
|
|
$
1,475
|
|
$
22,952
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Net (income) loss
attributable to redeemable noncontrolling interests in operating
partnership
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Net income (loss)
attributable to the Company
|
|
18,595
|
|
2,206
|
|
4,944
|
|
23,003
|
|
11,761
|
|
(95)
|
|
48,993
|
|
10,707
|
|
9,597
|
|
29,523
|
|
9,667
|
|
(508)
|
|
255
|
|
331
|
|
2,470
|
|
2,162
|
|
1,475
|
|
22,952
|
|
|
Non-property
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(23,094)
|
|
-
|
|
-
|
|
114
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Interest
income
|
|
(1)
|
|
-
|
|
-
|
|
(13)
|
|
-
|
|
-
|
|
(1)
|
|
(1)
|
|
(2)
|
|
-
|
|
(7)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(7)
|
|
|
Interest
expense
|
|
-
|
|
-
|
|
-
|
|
4
|
|
-
|
|
1,782
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
61
|
|
-
|
|
-
|
|
-
|
|
|
Amortization of loan
cost
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
467
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Depreciation and
amortization
|
|
17,723
|
|
4,719
|
|
3,203
|
|
20,152
|
|
11,857
|
|
1,818
|
|
66,104
|
|
6,599
|
|
8,038
|
|
5,818
|
|
9,354
|
|
2,153
|
|
2,596
|
|
979
|
|
9,862
|
|
1,783
|
|
2,853
|
|
23,574
|
|
|
Income tax
expense
|
|
-
|
|
9
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
59
|
|
24
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
7
|
|
|
Non-Hotel EBITDA
ownership expense
|
|
594
|
|
528
|
|
(2)
|
|
197
|
|
365
|
|
13
|
|
997
|
|
266
|
|
181
|
|
595
|
|
334
|
|
104
|
|
340
|
|
134
|
|
484
|
|
43
|
|
106
|
|
2,040
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
|
36,911
|
|
7,462
|
|
8,145
|
|
43,343
|
|
23,983
|
|
3,985
|
|
116,093
|
|
17,630
|
|
17,838
|
|
12,842
|
|
19,348
|
|
1,749
|
|
3,305
|
|
1,444
|
|
12,877
|
|
3,988
|
|
4,434
|
|
48,566
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(12,842)
|
|
-
|
|
-
|
|
-
|
|
788
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
|
$
36,911
|
|
$
7,462
|
|
$
8,145
|
|
$
43,343
|
|
$
23,983
|
|
$
3,985
|
|
$
116,093
|
|
$
17,630
|
|
$
17,838
|
|
$
-
|
|
$
19,348
|
|
$
1,749
|
|
$
3,305
|
|
$
2,232
|
|
$
12,877
|
|
$
3,988
|
|
$
4,434
|
|
$
48,566
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Morgan Stanley
Boston Back Bay - 1 hotel
|
|
Morgan Stanley
Princeton/ Nashville - 2 hotels
|
|
NorthStar
Gainesville - 1 hotel
|
|
NorthStar HGI
Wisconsin Dells - 1 hotel
|
|
Omni American
Bank - 1 hotel
|
|
GACC Gateway -
1 hotel
|
|
Deutsche Bank W
Minneapolis - 1 hotel
|
|
GACC
Jacksonville RI - 1 hotel
|
|
GACC Manchester
RI - 1 hotel
|
|
Key Bank
Manchester CY - 1 hotel
|
|
Morgan Stanley
Pool C1 - 3 hotels
|
|
Morgan Stanley
Pool C2 - 2 hotels
|
|
Morgan Stanley
Pool C3 - 3 hotels
|
|
BAML Pool 3 - 3
hotels
|
|
BAML Pool 4 - 2
hotels
|
|
BAML Pool 5 - 2
hotels
|
|
Unencumbered
hotels
|
|
Total
Portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
8,746
|
|
$
16,740
|
|
$
1,355
|
|
$
642
|
|
$
634
|
|
$
10,522
|
|
$
1,336
|
|
$
586
|
|
$
395
|
|
$
126
|
|
$
6,035
|
|
$
1,750
|
|
$
2,437
|
|
$
4,742
|
|
$
1,436
|
|
$
2,055
|
|
$
327
|
|
$
257,902
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(56)
|
|
(12)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1
|
|
(67)
|
|
|
Net (income) loss
attributable to redeemable noncontrolling interests in operating
partnership
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Net income (loss)
attributable to the Company
|
|
8,746
|
|
16,740
|
|
1,355
|
|
642
|
|
634
|
|
10,522
|
|
1,336
|
|
586
|
|
339
|
|
114
|
|
6,035
|
|
1,750
|
|
2,437
|
|
4,742
|
|
1,436
|
|
2,055
|
|
328
|
|
257,835
|
|
|
Non-property
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(8)
|
|
(22,988)
|
|
|
Interest
income
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(3)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(4)
|
|
-
|
|
-
|
|
(2)
|
|
(41)
|
|
|
Interest
expense
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1,847
|
|
|
Amortization of loan
cost
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
467
|
|
|
Depreciation and
amortization
|
|
5,635
|
|
11,432
|
|
1,118
|
|
637
|
|
403
|
|
5,827
|
|
2,091
|
|
930
|
|
862
|
|
676
|
|
2,550
|
|
501
|
|
1,097
|
|
3,733
|
|
1,934
|
|
1,042
|
|
1,796
|
|
241,449
|
|
|
Income tax
expense
|
|
-
|
|
(4)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
128
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
223
|
|
|
Non-Hotel EBITDA
ownership expense
|
|
204
|
|
78
|
|
24
|
|
118
|
|
23
|
|
214
|
|
8
|
|
85
|
|
13
|
|
13
|
|
60
|
|
42
|
|
48
|
|
56
|
|
32
|
|
11
|
|
42
|
|
8,390
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
56
|
|
12
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
67
|
|
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
|
14,585
|
|
28,246
|
|
2,497
|
|
1,397
|
|
1,060
|
|
16,560
|
|
3,435
|
|
1,601
|
|
1,270
|
|
943
|
|
8,645
|
|
2,293
|
|
3,582
|
|
8,527
|
|
3,402
|
|
3,108
|
|
2,155
|
|
487,249
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
|
-
|
|
-
|
|
-
|
|
379
|
|
-
|
|
-
|
|
2,776
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
27
|
|
(8,872)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
|
$
14,585
|
|
$
28,246
|
|
$
2,497
|
|
$
1,776
|
|
$
1,060
|
|
$
16,560
|
|
$
6,211
|
|
$
1,601
|
|
$
1,270
|
|
$
943
|
|
$
8,645
|
|
$
2,293
|
|
$
3,582
|
|
$
8,527
|
|
$
3,402
|
|
$
3,108
|
|
$
2,182
|
|
$
478,377
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30, 2016,
were owned as of the beginning of each of the periods
presented. Non-comparable adjustments
include pre-acquisition results from hotels acquired during
the period offset by results from hotels 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. Adjustments have been made
to the pre-acquisition results as indicated below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
|
|
RECONCILIATION OF
NET INCOME (LOSS) TO HOTEL EBITDA
|
|
|
(in
thousands)
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, 2016
|
|
|
Morgan Stanley
Pool A - 7 hotels
|
|
Morgan Stanley
Pool B - 5 hotels
|
|
JPM Chase - 1
hotel
|
|
BAML Pool 1
& 2 - 8 hotels
|
|
Morgan Stanley
MIP - 5 hotels
|
|
Cantor
Commercial Real Estate - 1 hotel
|
|
Column
Financial - 24 hotels
|
|
Wachovia 1 - 5
hotels
|
|
Wachovia 2 - 7
hotels
|
|
Wachovia 5
-5 hotels
|
|
Wachovia 6 - 5
hotels
|
|
JPM Lakeway - 1
hotel
|
|
BAML Le
Pavillon - 1 hotel
|
|
US Bank Indigo
Atlanta - 1 hotel
|
|
Morgan Stanley
- 8 hotels
|
|
Morgan Stanley
Ann Arbor - 1 hotel
|
|
BAML W Atlanta
- 1 hotel
|
|
BAML Pool - 17
hotels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
6,771
|
|
$
1,210
|
|
$
1,381
|
|
$
6,859
|
|
$
4,066
|
|
$
(101)
|
|
$
20,212
|
|
$
2,899
|
|
$
2,899
|
|
$
24,224
|
|
$
3,325
|
|
$
428
|
|
$
17
|
|
$
144
|
|
$
1,120
|
|
$
637
|
|
$
580
|
|
$
7,260
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Net (income) loss
attributable to redeemable noncontrolling interests in operating
partnership
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Net income (loss)
attributable to the Company
|
|
6,771
|
|
1,210
|
|
1,381
|
|
6,859
|
|
4,066
|
|
(101)
|
|
20,212
|
|
2,899
|
|
2,899
|
|
24,224
|
|
3,325
|
|
428
|
|
17
|
|
144
|
|
1,120
|
|
637
|
|
580
|
|
7,260
|
|
|
Non-property
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(23,094)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Interest
income
|
|
-
|
|
-
|
|
-
|
|
(6)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
(2)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
|
Interest
expense
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
453
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
15
|
|
-
|
|
-
|
|
-
|
|
|
Amortization of loan
cost
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
119
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Depreciation and
amortization
|
|
4,581
|
|
1,270
|
|
813
|
|
5,109
|
|
3,014
|
|
462
|
|
15,585
|
|
1,727
|
|
2,055
|
|
380
|
|
2,383
|
|
578
|
|
613
|
|
347
|
|
2,565
|
|
460
|
|
724
|
|
6,179
|
|
|
Income tax
expense
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Non-Hotel EBITDA
ownership expense
|
|
55
|
|
10
|
|
3
|
|
58
|
|
42
|
|
4
|
|
262
|
|
27
|
|
21
|
|
373
|
|
43
|
|
16
|
|
174
|
|
7
|
|
83
|
|
3
|
|
25
|
|
472
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
|
11,407
|
|
2,490
|
|
2,197
|
|
12,021
|
|
7,122
|
|
937
|
|
36,059
|
|
4,653
|
|
4,974
|
|
1,883
|
|
5,749
|
|
1,022
|
|
804
|
|
498
|
|
3,783
|
|
1,100
|
|
1,329
|
|
13,910
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1,883)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
|
$
11,407
|
|
$
2,490
|
|
$
2,197
|
|
$
12,021
|
|
$
7,122
|
|
$
937
|
|
$
36,059
|
|
$
4,653
|
|
$
4,974
|
|
$
-
|
|
$
5,749
|
|
$
1,022
|
|
$
804
|
|
$
498
|
|
$
3,783
|
|
$
1,100
|
|
$
1,329
|
|
$
13,910
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Morgan Stanley
Boston Back Bay - 1 hotel
|
|
Morgan Stanley
Princeton/ Nashville - 2 hotels
|
|
NorthStar
Gainesville - 1 hotel
|
|
NorthStar HGI
Wisconsin Dells - 1 hotel
|
|
Omni American
Bank Ashton - 1 hotel
|
|
GACC Gateway -
1 hotel
|
|
Deutsche Bank W
Minneapolis - 1 hotel
|
|
GACC
Jacksonville RI - 1 hotel
|
|
GACC Manchester
RI - 1 hotel
|
|
Key Bank
Manchester CY - 1 hotel
|
|
Morgan Stanley
Pool C1 - 3 hotels
|
|
Morgan Stanley
Pool C2 - 2 hotels
|
|
Morgan Stanley
Pool C3 - 3 hotels
|
|
BAML Pool 3 - 3
hotels
|
|
BAML Pool 4 - 2
hotels
|
|
BAML Pool 5 - 2
hotels
|
|
Unencumbered
hotels
|
|
Total
Portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
3,361
|
|
$
7,109
|
|
$
314
|
|
$
145
|
|
$
175
|
|
$
3,912
|
|
$
1,183
|
|
$
236
|
|
$
158
|
|
$
96
|
|
$
1,535
|
|
$
567
|
|
$
746
|
|
$
1,221
|
|
$
682
|
|
$
643
|
|
$
445
|
|
$
106,459
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(23)
|
|
(12)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(35)
|
|
|
Net (income) loss
attributable to redeemable noncontrolling interests in operating
partnership
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Net income (loss)
attributable to the Company
|
|
3,361
|
|
7,109
|
|
314
|
|
145
|
|
175
|
|
3,912
|
|
1,183
|
|
236
|
|
135
|
|
84
|
|
1,535
|
|
567
|
|
746
|
|
1,221
|
|
682
|
|
643
|
|
445
|
|
106,424
|
|
|
Non-property
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(23,094)
|
|
|
Interest
income
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
(1)
|
|
(12)
|
|
|
Interest
expense
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
469
|
|
|
Amortization of loan
cost
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
119
|
|
|
Depreciation and
amortization
|
|
1,509
|
|
2,768
|
|
287
|
|
178
|
|
109
|
|
1,618
|
|
819
|
|
232
|
|
221
|
|
171
|
|
654
|
|
112
|
|
307
|
|
941
|
|
321
|
|
257
|
|
572
|
|
59,921
|
|
|
Income tax
expense
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
19
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
19
|
|
|
Non-Hotel EBITDA
ownership expense
|
|
23
|
|
6
|
|
5
|
|
78
|
|
(1)
|
|
11
|
|
2
|
|
15
|
|
2
|
|
2
|
|
39
|
|
18
|
|
16
|
|
6
|
|
18
|
|
4
|
|
12
|
|
1,934
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
23
|
|
12
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
35
|
|
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
|
4,893
|
|
9,883
|
|
606
|
|
401
|
|
283
|
|
5,541
|
|
2,004
|
|
483
|
|
381
|
|
288
|
|
2,228
|
|
697
|
|
1,069
|
|
2,167
|
|
1,021
|
|
904
|
|
1,028
|
|
145,815
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1
|
|
(1,882)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
|
$
4,893
|
|
$
9,883
|
|
$
606
|
|
$
401
|
|
$
283
|
|
$
5,541
|
|
$
2,004
|
|
$
483
|
|
$
381
|
|
$
288
|
|
$
2,228
|
|
$
697
|
|
$
1,069
|
|
$
2,167
|
|
$
1,021
|
|
$
904
|
|
$
1,029
|
|
$
143,933
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30, 2016,
were owned as of the beginning of each of the periods
presented. Non-comparable adjustments include results
from hotels 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. Adjustments have been made
to the pre-acquisition results as indicated below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
|
|
RECONCILIATION OF
NET INCOME (LOSS) TO HOTEL EBITDA
|
|
|
(in
thousands)
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31, 2016
|
|
|
Morgan Stanley
Pool A - 7 hotels
|
|
Morgan Stanley
Pool B - 5 hotels
|
|
JPM Chase - 1
hotel
|
|
BAML Pool 1
& 2 - 8 hotels
|
|
Morgan Stanley
MIP - 5 hotels
|
|
Cantor
Commercial Real Estate - 1 hotel
|
|
Column
Financial - 24 hotels
|
|
Wachovia 1 - 5
hotels
|
|
Wachovia 2 - 7
hotels
|
|
Wachovia 5
-5 hotels
|
|
Wachovia 6 - 5
hotels
|
|
JPM Lakeway - 1
hotel
|
|
BAML Le
Pavillon - 1 hotel
|
|
US Bank Indigo
Atlanta - 1 hotel
|
|
Morgan Stanley
- 8 hotels
|
|
Morgan Stanley
Ann Arbor - 1 hotel
|
|
BAML W Atlanta
- 1 hotel
|
|
BAML Pool - 17
hotels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
5,352
|
|
$
174
|
|
$
1,362
|
|
$
5,593
|
|
$
987
|
|
$
94
|
|
$
9,742
|
|
$
2,981
|
|
$
2,691
|
|
$
3,204
|
|
$
2,040
|
|
$
(642)
|
|
$
237
|
|
$
188
|
|
$
(183)
|
|
$
211
|
|
$
404
|
|
$
6,692
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Net (income) loss
attributable to redeemable noncontrolling interests in operating
partnership
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Net income (loss)
attributable to the Company
|
|
5,352
|
|
174
|
|
1,362
|
|
5,593
|
|
987
|
|
94
|
|
9,742
|
|
2,981
|
|
2,691
|
|
3,204
|
|
2,040
|
|
(642)
|
|
237
|
|
188
|
|
(183)
|
|
211
|
|
404
|
|
6,692
|
|
|
Non-property
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
114
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Interest
income
|
|
-
|
|
-
|
|
-
|
|
(4)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(2)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
|
Interest
expense
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
451
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
15
|
|
-
|
|
-
|
|
-
|
|
|
Amortization of loan
cost
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
118
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Depreciation and
amortization
|
|
4,522
|
|
1,349
|
|
807
|
|
5,077
|
|
2,972
|
|
457
|
|
16,476
|
|
1,652
|
|
2,012
|
|
1,875
|
|
2,382
|
|
549
|
|
689
|
|
343
|
|
2,479
|
|
451
|
|
713
|
|
6,014
|
|
|
Income tax
expense
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Non-Hotel EBITDA
ownership expense
|
|
211
|
|
113
|
|
2
|
|
259
|
|
35
|
|
3
|
|
164
|
|
126
|
|
6
|
|
76
|
|
23
|
|
(2)
|
|
70
|
|
48
|
|
78
|
|
1
|
|
3
|
|
426
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
|
10,085
|
|
1,636
|
|
2,171
|
|
10,926
|
|
3,994
|
|
1,123
|
|
26,382
|
|
4,759
|
|
4,709
|
|
5,155
|
|
4,443
|
|
(95)
|
|
1,110
|
|
579
|
|
2,389
|
|
663
|
|
1,120
|
|
13,131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(5,155)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
|
$
10,085
|
|
$
1,636
|
|
$
2,171
|
|
$
10,926
|
|
$
3,994
|
|
$
1,123
|
|
$
26,382
|
|
$
4,759
|
|
$
4,709
|
|
$
-
|
|
$
4,443
|
|
$
(95)
|
|
$
1,110
|
|
$
579
|
|
$
2,389
|
|
$
663
|
|
$
1,120
|
|
$
13,131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Morgan Stanley
Boston Back Bay - 1 hotel
|
|
Morgan Stanley
Princeton/ Nashville - 2 hotels
|
|
NorthStar
Gainesville - 1 hotel
|
|
NorthStar HGI
Wisconsin Dells - 1 hotel
|
|
Omni American
Bank Ashton - 1 hotel
|
|
GACC Gateway -
1 hotel
|
|
Deutsche Bank W
Minneapolis - 1 hotel
|
|
GACC
Jacksonville RI - 1 hotel
|
|
GACC Manchester
RI - 1 hotel
|
|
Key Bank
Manchester CY - 1 hotel
|
|
Morgan Stanley
Pool C1 - 3 hotels
|
|
Morgan Stanley
Pool C2 - 2 hotels
|
|
Morgan Stanley
Pool C3 - 3 hotels
|
|
BAML Pool 3 - 3
hotels
|
|
BAML Pool 4 - 2
hotels
|
|
BAML Pool 5 - 2
hotels
|
|
Unencumbered
hotels
|
|
Total
Portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
(42)
|
|
$
3,107
|
|
$
369
|
|
$
53
|
|
$
157
|
|
$
2,075
|
|
$
(26)
|
|
$
240
|
|
$
12
|
|
$
(53)
|
|
$
2,215
|
|
$
421
|
|
$
526
|
|
$
1,693
|
|
$
1,233
|
|
$
481
|
|
$
(570)
|
|
$
53,018
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
10
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
9
|
|
|
Net (income) loss
attributable to redeemable noncontrolling interests in operating
partnership
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Net income (loss)
attributable to the Company
|
|
(42)
|
|
3,107
|
|
369
|
|
53
|
|
157
|
|
2,075
|
|
(26)
|
|
240
|
|
11
|
|
(43)
|
|
2,215
|
|
421
|
|
526
|
|
1,693
|
|
1,233
|
|
481
|
|
(570)
|
|
53,027
|
|
|
Non-property
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
114
|
|
|
Interest
income
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
(1)
|
|
(10)
|
|
|
Interest
expense
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
467
|
|
|
Amortization of loan
cost
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
118
|
|
|
Depreciation and
amortization
|
|
1,378
|
|
2,924
|
|
278
|
|
177
|
|
103
|
|
1,552
|
|
815
|
|
231
|
|
217
|
|
170
|
|
640
|
|
117
|
|
280
|
|
941
|
|
554
|
|
262
|
|
521
|
|
61,979
|
|
|
Income tax
expense
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
26
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
26
|
|
|
Non-Hotel EBITDA
ownership expense
|
|
115
|
|
(10)
|
|
2
|
|
1
|
|
-
|
|
51
|
|
5
|
|
19
|
|
2
|
|
2
|
|
-
|
|
5
|
|
14
|
|
16
|
|
5
|
|
3
|
|
26
|
|
1,898
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1
|
|
(10)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(9)
|
|
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
|
1,451
|
|
6,021
|
|
649
|
|
231
|
|
260
|
|
3,677
|
|
794
|
|
490
|
|
231
|
|
145
|
|
2,855
|
|
543
|
|
820
|
|
2,649
|
|
1,792
|
|
746
|
|
(24)
|
|
117,610
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1
|
|
(5,154)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
|
$
1,451
|
|
$
6,021
|
|
$
649
|
|
$
231
|
|
$
260
|
|
$
3,677
|
|
$
794
|
|
$
490
|
|
$
231
|
|
$
145
|
|
$
2,855
|
|
$
543
|
|
$
820
|
|
$
2,649
|
|
$
1,792
|
|
$
746
|
|
$
(23)
|
|
$
112,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30, 2016,
were owned as of the beginning of each of the periods
presented. Non-comparable adjustments include results
from hotels 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. Adjustments have been made
to the pre-acquisition results as indicated below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
|
|
RECONCILIATION OF
NET INCOME (LOSS) TO HOTEL EBITDA
|
|
|
(in
thousands)
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31, 2015
|
|
|
Morgan Stanley
Pool A - 7 hotels
|
|
Morgan Stanley
Pool B - 5 hotels
|
|
JPM Chase - 1
hotel
|
|
BAML Pool 1
& 2 - 8 hotels
|
|
Morgan Stanley
MIP - 5 hotels
|
|
Cantor
Commercial Real Estate - 1 hotel
|
|
Column
Financial - 24 hotels
|
|
Wachovia 1 - 5
hotels
|
|
Wachovia 2 - 7
hotels
|
|
Wachovia 5
-5 hotels
|
|
Wachovia 6 - 5
hotels
|
|
JPM Lakeway - 1
hotel
|
|
BAML Le
Pavillon - 1 hotel
|
|
US Bank Indigo
Atlanta - 1 hotel
|
|
Morgan Stanley
- 8 hotels
|
|
Morgan Stanley
Ann Arbor - 1 hotel
|
|
BAML W Atlanta
- 1 hotel
|
|
BAML Pool - 17
hotels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
3,343
|
|
$
481
|
|
$
843
|
|
$
4,590
|
|
$
1,544
|
|
$
(165)
|
|
$
8,942
|
|
$
2,116
|
|
$
1,555
|
|
$
1,619
|
|
$
1,724
|
|
$
(440)
|
|
$
274
|
|
$
(1)
|
|
$
265
|
|
$
616
|
|
$
275
|
|
$
3,983
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Net (income) loss
attributable to redeemable noncontrolling interests in operating
partnership
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Net income (loss)
attributable to the Company
|
|
3,343
|
|
481
|
|
843
|
|
4,590
|
|
1,544
|
|
(165)
|
|
8,942
|
|
2,116
|
|
1,555
|
|
1,619
|
|
1,724
|
|
(440)
|
|
274
|
|
(1)
|
|
265
|
|
616
|
|
275
|
|
3,983
|
|
|
Non-property
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Interest
income
|
|
(1)
|
|
-
|
|
-
|
|
(2)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(2)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(2)
|
|
|
Interest
expense
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
440
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
15
|
|
-
|
|
-
|
|
-
|
|
|
Amortization of loan
cost
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
116
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Depreciation and
amortization
|
|
4,357
|
|
1,092
|
|
795
|
|
4,997
|
|
2,956
|
|
455
|
|
17,139
|
|
1,661
|
|
2,038
|
|
1,842
|
|
2,349
|
|
514
|
|
648
|
|
289
|
|
2,441
|
|
441
|
|
710
|
|
5,793
|
|
|
Income tax
expense
|
|
-
|
|
9
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
59
|
|
24
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
7
|
|
|
Non-Hotel EBITDA
ownership expense
|
|
97
|
|
211
|
|
2
|
|
20
|
|
183
|
|
4
|
|
136
|
|
58
|
|
96
|
|
124
|
|
173
|
|
38
|
|
32
|
|
79
|
|
166
|
|
(1)
|
|
66
|
|
671
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
|
7,796
|
|
1,793
|
|
1,640
|
|
9,606
|
|
4,683
|
|
850
|
|
26,217
|
|
3,894
|
|
3,713
|
|
3,585
|
|
4,244
|
|
112
|
|
954
|
|
367
|
|
2,887
|
|
1,056
|
|
1,051
|
|
10,452
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(3,585)
|
|
-
|
|
-
|
|
-
|
|
99
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
|
$
7,796
|
|
$
1,793
|
|
$
1,640
|
|
$
9,606
|
|
$
4,683
|
|
$
850
|
|
$
26,217
|
|
$
3,894
|
|
$
3,713
|
|
$
-
|
|
$
4,244
|
|
$
112
|
|
$
954
|
|
$
466
|
|
$
2,887
|
|
$
1,056
|
|
$
1,051
|
|
$
10,452
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Morgan Stanley
Boston Back Bay - 1 hotel
|
|
Morgan Stanley
Princeton/ Nashville - 2 hotels
|
|
NorthStar
Gainesville - 1 hotel
|
|
NorthStar HGI
Wisconsin Dells - 1 hotel
|
|
Omni American
Bank Ashton - 1 hotel
|
|
GACC Gateway -
1 hotel
|
|
Deutsche Bank W
Minneapolis - 1 hotel
|
|
GACC
Jacksonville RI - 1 hotel
|
|
GACC Manchester
RI - 1 hotel
|
|
Key Bank
Manchester CY - 1 hotel
|
|
Morgan Stanley
Pool C1 - 3 hotels
|
|
Morgan Stanley
Pool C2 - 2 hotels
|
|
Morgan Stanley
Pool C3 - 3 hotels
|
|
BAML Pool 3 - 3
hotels
|
|
BAML Pool 4 - 2
hotels
|
|
BAML Pool 5 - 2
hotels
|
|
Unencumbered
hotels
|
|
Total
Portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
1,886
|
|
$
3,137
|
|
$
420
|
|
$
56
|
|
$
197
|
|
$
2,522
|
|
$
179
|
|
$
16
|
|
$
71
|
|
$
2
|
|
$
1,233
|
|
$
283
|
|
$
464
|
|
$
907
|
|
$
(5)
|
|
$
392
|
|
$
(19)
|
|
$
43,305
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(10)
|
|
1
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1
|
|
(8)
|
|
|
Net (income) loss
attributable to redeemable noncontrolling interests in operating
partnership
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Net income (loss)
attributable to the Company
|
|
1,886
|
|
3,137
|
|
420
|
|
56
|
|
197
|
|
2,522
|
|
179
|
|
16
|
|
61
|
|
3
|
|
1,233
|
|
283
|
|
464
|
|
907
|
|
(5)
|
|
392
|
|
(18)
|
|
43,297
|
|
|
Non-property
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(8)
|
|
(8)
|
|
|
Interest
income
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
-
|
|
(9)
|
|
|
Interest
expense
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
456
|
|
|
Amortization of loan
cost
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
116
|
|
|
Depreciation and
amortization
|
|
1,384
|
|
2,897
|
|
283
|
|
175
|
|
85
|
|
1,353
|
|
457
|
|
233
|
|
218
|
|
169
|
|
632
|
|
129
|
|
259
|
|
943
|
|
549
|
|
265
|
|
448
|
|
60,996
|
|
|
Income tax
expense
|
|
-
|
|
(4)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
23
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
118
|
|
|
Non-Hotel EBITDA
ownership expense
|
|
(5)
|
|
17
|
|
2
|
|
14
|
|
-
|
|
104
|
|
1
|
|
37
|
|
2
|
|
2
|
|
16
|
|
17
|
|
9
|
|
30
|
|
3
|
|
1
|
|
25
|
|
2,430
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
10
|
|
(1)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
8
|
|
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
|
3,265
|
|
6,047
|
|
705
|
|
245
|
|
282
|
|
3,978
|
|
637
|
|
286
|
|
291
|
|
196
|
|
1,881
|
|
429
|
|
732
|
|
1,879
|
|
547
|
|
658
|
|
446
|
|
107,404
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
821
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(4)
|
|
(2,669)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
|
$
3,265
|
|
$
6,047
|
|
$
705
|
|
$
245
|
|
$
282
|
|
$
3,978
|
|
$
1,458
|
|
$
286
|
|
$
291
|
|
$
196
|
|
$
1,881
|
|
$
429
|
|
$
732
|
|
$
1,879
|
|
$
547
|
|
$
658
|
|
$
442
|
|
$
104,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30, 2016,
were owned as of the beginning of each of the periods
presented. Non-comparable adjustments
include pre-acquisition results from hotels acquired during
the period offset by results from hotels 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. Adjustments have been made
to the pre-acquisition results as indicated below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
|
|
RECONCILIATION OF
NET INCOME (LOSS) TO HOTEL EBITDA
|
|
|
(in
thousands)
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30, 2015
|
|
|
Morgan Stanley
Pool A - 7 hotels
|
|
Morgan Stanley
Pool B - 5 hotels
|
|
JPM Chase - 1
hotel
|
|
BAML Pool 1
& 2 - 8 hotels
|
|
Morgan Stanley
MIP - 5 hotels
|
|
Cantor
Commercial Real Estate - 1 hotel
|
|
Column
Financial - 24 hotels
|
|
Wachovia 1 - 5
hotels
|
|
Wachovia 2 - 7
hotels
|
|
Wachovia 5
-5 hotels
|
|
Wachovia 6 - 5
hotels
|
|
JPM Lakeway - 1
hotel
|
|
BAML Le
Pavillon - 1 hotel
|
|
US Bank Indigo
Atlanta - 1 hotel
|
|
Morgan Stanley
- 8 hotels
|
|
Morgan Stanley
Ann Arbor - 1 hotel
|
|
BAML W Atlanta
- 1 hotel
|
|
BAML Pool - 17
hotels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
3,129
|
|
$
341
|
|
$
1,358
|
|
$
5,961
|
|
$
5,164
|
|
$
77
|
|
$
10,097
|
|
$
2,711
|
|
$
2,452
|
|
$
476
|
|
$
2,578
|
|
$
146
|
|
$
(273)
|
|
$
-
|
|
$
1,268
|
|
$
698
|
|
$
216
|
|
$
5,017
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Net (income) loss
attributable to redeemable noncontrolling interests in operating
partnership
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Net income (loss)
attributable to the Company
|
|
3,129
|
|
341
|
|
1,358
|
|
5,961
|
|
5,164
|
|
77
|
|
10,097
|
|
2,711
|
|
2,452
|
|
476
|
|
2,578
|
|
146
|
|
(273)
|
|
-
|
|
1,268
|
|
698
|
|
216
|
|
5,017
|
|
|
Non-property
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Interest
income
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
(1)
|
|
(1)
|
|
(1)
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(3)
|
|
|
Interest
expense
|
|
-
|
|
-
|
|
-
|
|
1
|
|
-
|
|
438
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
16
|
|
-
|
|
-
|
|
-
|
|
|
Amortization of loan
cost
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
114
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Depreciation and
amortization
|
|
4,263
|
|
1,008
|
|
788
|
|
4,969
|
|
2,915
|
|
444
|
|
16,904
|
|
1,559
|
|
1,933
|
|
1,721
|
|
2,240
|
|
512
|
|
646
|
|
-
|
|
2,377
|
|
431
|
|
706
|
|
5,588
|
|
|
Income tax
expense
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Non-Hotel EBITDA
ownership expense
|
|
231
|
|
193
|
|
(9)
|
|
(140)
|
|
105
|
|
2
|
|
436
|
|
54
|
|
58
|
|
22
|
|
94
|
|
53
|
|
63
|
|
-
|
|
157
|
|
39
|
|
11
|
|
471
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
|
7,623
|
|
1,542
|
|
2,137
|
|
10,790
|
|
8,184
|
|
1,075
|
|
27,436
|
|
4,323
|
|
4,442
|
|
2,219
|
|
4,911
|
|
711
|
|
436
|
|
-
|
|
3,818
|
|
1,168
|
|
933
|
|
11,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(2,219)
|
|
-
|
|
-
|
|
-
|
|
689
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
|
$
7,623
|
|
$
1,542
|
|
$
2,137
|
|
$
10,790
|
|
$
8,184
|
|
$
1,075
|
|
$
27,436
|
|
$
4,323
|
|
$
4,442
|
|
$
-
|
|
$
4,911
|
|
$
711
|
|
$
436
|
|
$
689
|
|
$
3,818
|
|
$
1,168
|
|
$
933
|
|
$
11,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Morgan Stanley
Boston Back Bay - 1 hotel
|
|
Morgan Stanley
Princeton/ Nashville - 2 hotels
|
|
NorthStar
Gainesville - 1 hotel
|
|
NorthStar HGI
Wisconsin Dells - 1 hotel
|
|
Omni American
Bank Ashton - 1 hotel
|
|
GACC Gateway -
1 hotel
|
|
Deutsche Bank W
Minneapolis - 1 hotel
|
|
GACC
Jacksonville RI - 1 hotel
|
|
GACC Manchester
RI - 1 hotel
|
|
Key Bank
Manchester CY - 1 hotel
|
|
Morgan Stanley
Pool C1 - 3 hotels
|
|
Morgan Stanley
Pool C2 - 2 hotels
|
|
Morgan Stanley
Pool C3 - 3 hotels
|
|
BAML Pool 3 - 3
hotels
|
|
BAML Pool 4 - 2
hotels
|
|
BAML Pool 5 - 2
hotels
|
|
Unencumbered
hotels
|
|
Total
Portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
3,541
|
|
$
3,387
|
|
$
252
|
|
$
388
|
|
$
105
|
|
$
2,013
|
|
$
-
|
|
$
94
|
|
$
154
|
|
$
81
|
|
$
1,052
|
|
$
479
|
|
$
701
|
|
$
921
|
|
$
(474)
|
|
$
539
|
|
$
471
|
|
$
55,120
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(22)
|
|
(11)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(33)
|
|
|
Net (income) loss
attributable to redeemable noncontrolling interests in operating
partnership
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Net income (loss)
attributable to the Company
|
|
3,541
|
|
3,387
|
|
252
|
|
388
|
|
105
|
|
2,013
|
|
-
|
|
94
|
|
132
|
|
70
|
|
1,052
|
|
479
|
|
701
|
|
921
|
|
(474)
|
|
539
|
|
471
|
|
55,087
|
|
|
Non-property
adjustments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
Interest
income
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
-
|
|
(10)
|
|
|
Interest
expense
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
455
|
|
|
Amortization of loan
cost
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
114
|
|
|
Depreciation and
amortization
|
|
1,364
|
|
2,843
|
|
270
|
|
107
|
|
106
|
|
1,304
|
|
-
|
|
234
|
|
206
|
|
166
|
|
624
|
|
143
|
|
251
|
|
908
|
|
510
|
|
258
|
|
255
|
|
58,553
|
|
|
Income tax
expense
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
60
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
60
|
|
|
Non-Hotel EBITDA
ownership expense
|
|
73
|
|
65
|
|
16
|
|
27
|
|
23
|
|
47
|
|
-
|
|
13
|
|
7
|
|
6
|
|
5
|
|
2
|
|
7
|
|
4
|
|
6
|
|
4
|
|
(17)
|
|
2,128
|
|
|
Income from
consolidated entities attributable to noncontrolling
interest
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
22
|
|
11
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
33
|
|
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
|
4,978
|
|
6,295
|
|
538
|
|
522
|
|
234
|
|
3,363
|
|
-
|
|
341
|
|
367
|
|
313
|
|
1,681
|
|
624
|
|
959
|
|
1,832
|
|
42
|
|
801
|
|
709
|
|
116,420
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
|
-
|
|
-
|
|
-
|
|
379
|
|
-
|
|
-
|
|
1,955
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
29
|
|
833
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
|
$
4,978
|
|
$
6,295
|
|
$
538
|
|
$
901
|
|
$
234
|
|
$
3,363
|
|
$
1,955
|
|
$
341
|
|
$
367
|
|
$
313
|
|
$
1,681
|
|
$
624
|
|
$
959
|
|
$
1,832
|
|
$
42
|
|
$
801
|
|
$
738
|
|
$
117,253
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30, 2016,
were owned as of the beginning of each of the periods
presented. Non-comparable adjustments
include pre-acquisition results from hotels acquired during
the period offset by results from hotels 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. Adjustments have been made
to the pre-acquisition results as indicated below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
|
RECONCILIATION OF
NET INCOME TO HOTEL EBITDA
|
|
(in
thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, 2016
|
|
Atlanta, GA
Area
|
|
Boston, MA
Area
|
|
Dallas / Ft. Worth
Area
|
|
Houston, TX
Area
|
|
Los Angeles, CA Metro
Area
|
|
Miami, FL Metro
Area
|
|
Minneapolis - St.
Paul, MN-WI Area
|
|
Nashville, TN
Area
|
|
New York / New Jersey
Metro Area
|
|
Orlando, FL
Area
|
|
Philadelphia, PA
Area
|
|
San Diego, CA
Area
|
|
San Francisco -
Oakland, CA Metro Area
|
|
Tampa, FL
Area
|
|
Washington DC - MD -
VA Area
|
|
Other
Areas
|
|
Total
Portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
$
8,768
|
|
$
5,337
|
|
$
4,281
|
|
$
1,477
|
|
$
4,158
|
|
$
1,302
|
|
$
2,347
|
|
$
5,785
|
|
$
11,361
|
|
$
15,727
|
|
$
1,386
|
|
$
997
|
|
$
6,723
|
|
$
1,823
|
|
$
12,522
|
|
$
22,465
|
|
$
106,459
|
Income from
consolidated entities attributable to noncontrolling
interest
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(35)
|
|
(35)
|
Net (income) loss
attributable to redeemable noncontrolling interests in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Net income
attributable to the Company
|
8,768
|
|
5,337
|
|
4,281
|
|
1,477
|
|
4,158
|
|
1,302
|
|
2,347
|
|
5,785
|
|
11,361
|
|
15,727
|
|
1,386
|
|
997
|
|
6,723
|
|
1,823
|
|
12,522
|
|
22,430
|
|
106,424
|
Non-property
adjustments
|
(4,015)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(5,482)
|
|
(13,597)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(23,094)
|
Interest
income
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
(2)
|
|
(2)
|
|
-
|
|
-
|
|
(2)
|
|
-
|
|
(3)
|
|
(2)
|
|
(12)
|
Interest
expense
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
469
|
|
469
|
Amortization of loan
cost
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
119
|
|
119
|
Depreciation and
amortization
|
3,636
|
|
3,403
|
|
2,641
|
|
1,730
|
|
4,740
|
|
1,380
|
|
2,443
|
|
2,312
|
|
4,345
|
|
1,205
|
|
1,372
|
|
1,051
|
|
2,507
|
|
1,066
|
|
5,188
|
|
20,902
|
|
59,921
|
Income tax
expense
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
19
|
|
19
|
Non-Hotel EBITDA
ownership expense
|
154
|
|
29
|
|
64
|
|
50
|
|
59
|
|
288
|
|
9
|
|
3
|
|
135
|
|
258
|
|
22
|
|
3
|
|
13
|
|
36
|
|
110
|
|
701
|
|
1,934
|
Income from
consolidated entities attributable to noncontrolling
interest
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
35
|
|
35
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
8,543
|
|
8,769
|
|
6,986
|
|
3,257
|
|
8,957
|
|
2,970
|
|
4,798
|
|
8,100
|
|
10,357
|
|
3,591
|
|
2,780
|
|
2,051
|
|
9,241
|
|
2,925
|
|
17,817
|
|
44,673
|
|
145,815
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
(141)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(441)
|
|
(1,300)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1,882)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
$
8,402
|
|
$
8,769
|
|
$
6,986
|
|
$
3,257
|
|
$
8,957
|
|
$
2,970
|
|
$
4,798
|
|
$
8,100
|
|
$
9,916
|
|
$
2,291
|
|
$
2,780
|
|
$
2,051
|
|
$
9,241
|
|
$
2,925
|
|
$
17,817
|
|
$
44,673
|
|
$
143,933
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30, 2016,
were owned as of the beginning of each of the periods
presented. Non-comparable adjustments include results
from hotels 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. Adjustments have been made
to the pre-acquisition results as indicated below:
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
|
RECONCILIATION OF
NET INCOME TO HOTEL EBITDA
|
|
(in
thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, 2015
|
|
Atlanta, GA
Area
|
|
Boston, MA
Area
|
|
Dallas / Ft. Worth
Area
|
|
Houston, TX
Area
|
|
Los Angeles, CA Metro
Area
|
|
Miami, FL Metro
Area
|
|
Minneapolis - St.
Paul, MN-WI Area
|
|
Nashville, TN
Area
|
|
New York / New Jersey
Metro Area
|
|
Orlando, FL
Area
|
|
Philadelphia, PA
Area
|
|
San Diego, CA
Area
|
|
San Francisco -
Oakland, CA Metro Area
|
|
Tampa, FL
Area
|
|
Washington DC - MD -
VA Area
|
|
Other
Areas
|
|
Total
Portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
$
2,849
|
|
$
5,313
|
|
$
3,412
|
|
$
2,047
|
|
$
3,884
|
|
$
1,461
|
|
$
1,095
|
|
$
3,426
|
|
$
6,025
|
|
$
3,038
|
|
$
1,384
|
|
$
745
|
|
$
5,938
|
|
$
1,294
|
|
$
9,560
|
|
$
2,462
|
|
$
53,933
|
Income from
consolidated entities attributable to noncontrolling
interest
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(45)
|
|
(45)
|
Net (income) loss
attributable to redeemable noncontrolling interests in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Net income
attributable to the Company
|
2,849
|
|
5,313
|
|
3,412
|
|
2,047
|
|
3,884
|
|
1,461
|
|
1,095
|
|
3,426
|
|
6,025
|
|
3,038
|
|
1,384
|
|
745
|
|
5,938
|
|
1,294
|
|
9,560
|
|
2,417
|
|
53,888
|
Non-property
adjustments
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
2,817
|
|
17,132
|
|
19,949
|
Interest
income
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
-
|
|
(2)
|
|
(1)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(2)
|
|
(1)
|
|
(7)
|
Interest
expense
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
468
|
|
468
|
Amortization of loan
cost
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
112
|
|
112
|
Depreciation and
amortization
|
3,039
|
|
2,208
|
|
2,886
|
|
1,650
|
|
4,391
|
|
1,169
|
|
1,314
|
|
2,175
|
|
4,328
|
|
2,007
|
|
1,213
|
|
1,052
|
|
2,308
|
|
1,354
|
|
4,716
|
|
16,617
|
|
52,427
|
Income tax
expense
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Non-Hotel EBITDA
ownership expense
|
25
|
|
(89)
|
|
77
|
|
173
|
|
188
|
|
52
|
|
2
|
|
236
|
|
20
|
|
54
|
|
(33)
|
|
6
|
|
(106)
|
|
71
|
|
31
|
|
486
|
|
1,193
|
Income from
consolidated entities attributable to noncontrolling
interest
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
45
|
|
45
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
5,913
|
|
7,432
|
|
6,375
|
|
3,870
|
|
8,462
|
|
2,682
|
|
2,411
|
|
5,837
|
|
10,371
|
|
5,098
|
|
2,564
|
|
1,803
|
|
8,140
|
|
2,719
|
|
17,122
|
|
37,276
|
|
128,075
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
719
|
|
782
|
|
-
|
|
-
|
|
-
|
|
-
|
|
2,342
|
|
-
|
|
(581)
|
|
(2,470)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
5,253
|
|
6,045
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
$
6,632
|
|
$
8,214
|
|
$
6,375
|
|
$
3,870
|
|
$
8,462
|
|
$
2,682
|
|
$
4,753
|
|
$
5,837
|
|
$
9,790
|
|
$
2,628
|
|
$
2,564
|
|
$
1,803
|
|
$
8,140
|
|
$
2,719
|
|
$
17,122
|
|
$
42,529
|
|
$
134,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30, 2016,
were owned as of the beginning of each of the periods
presented. Non-comparable adjustments
include
|
|
|
|
|
|
|
|
|
|
|
pre-acquisition results from hotels acquired during the period
offset by results from hotels 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. Adjustments have been made
to the pre-acquisition results as indicated below:
|
|
|
|
|
|
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
|
RECONCILIATION OF
NET INCOME (LOSS) TO HOTEL EBITDA
|
|
(in
thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
June 30, 2016
|
|
Atlanta, GA
Area
|
|
Boston, MA
Area
|
|
Dallas / Ft. Worth
Area
|
|
Houston, TX
Area
|
|
Los Angeles, CA Metro
Area
|
|
Miami, FL Metro
Area
|
|
Minneapolis - St.
Paul, MN-WI Area
|
|
Nashville, TN
Area
|
|
New York / New Jersey
Metro Area
|
|
Orlando, FL
Area
|
|
Philadelphia, PA
Area
|
|
San Diego, CA
Area
|
|
San Francisco -
Oakland, CA Metro Area
|
|
Tampa, FL
Area
|
|
Washington DC - MD -
VA Area
|
|
Other
Areas
|
|
Total
Portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
12,950
|
|
$
4,475
|
|
$
8,696
|
|
$
3,027
|
|
$
10,642
|
|
$
5,184
|
|
$
2,275
|
|
$
9,036
|
|
$
12,135
|
|
$
21,196
|
|
$
1,160
|
|
$
1,585
|
|
$
12,184
|
|
$
4,963
|
|
$
16,253
|
|
$
33,716
|
|
$
159,477
|
Income from
consolidated entities attributable to noncontrolling
interest
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(27)
|
|
(27)
|
Net (income) loss
attributable to redeemable noncontrolling interests in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Net income
attributable to the Company
|
12,950
|
|
4,475
|
|
8,696
|
|
3,027
|
|
10,642
|
|
5,184
|
|
2,275
|
|
9,036
|
|
12,135
|
|
21,196
|
|
1,160
|
|
1,585
|
|
12,184
|
|
4,963
|
|
16,253
|
|
33,689
|
|
159,450
|
Non-property
adjustments
|
(4,015)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(5,482)
|
|
(13,597)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
114
|
|
(22,980)
|
Interest
income
|
-
|
|
-
|
|
(1)
|
|
-
|
|
(1)
|
|
(1)
|
|
(1)
|
|
-
|
|
(4)
|
|
(3)
|
|
-
|
|
-
|
|
(3)
|
|
-
|
|
(5)
|
|
(4)
|
|
(23)
|
Interest
expense
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
936
|
|
936
|
Amortization of loan
cost
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
237
|
|
237
|
Depreciation and
amortization
|
7,484
|
|
6,515
|
|
5,662
|
|
3,466
|
|
9,625
|
|
2,710
|
|
4,868
|
|
4,555
|
|
9,044
|
|
3,507
|
|
2,698
|
|
2,100
|
|
4,962
|
|
2,431
|
|
10,348
|
|
41,924
|
|
121,899
|
Income tax
expense
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
45
|
|
45
|
Non-Hotel EBITDA
ownership expense
|
260
|
|
170
|
|
97
|
|
37
|
|
139
|
|
337
|
|
24
|
|
(6)
|
|
244
|
|
339
|
|
39
|
|
25
|
|
158
|
|
86
|
|
211
|
|
1,674
|
|
3,834
|
Income from
consolidated entities attributable to noncontrolling
interest
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
27
|
|
27
|
EBITDA including
amounts attributable to noncontrolling interest
|
16,679
|
|
11,160
|
|
14,454
|
|
6,530
|
|
20,405
|
|
8,230
|
|
7,166
|
|
13,585
|
|
15,937
|
|
11,442
|
|
3,897
|
|
3,710
|
|
17,301
|
|
7,480
|
|
26,807
|
|
78,642
|
|
263,425
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
(654)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(759)
|
|
(5,623)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(7,036)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
$
16,025
|
|
$
11,160
|
|
$
14,454
|
|
$
6,530
|
|
$
20,405
|
|
$
8,230
|
|
$
7,166
|
|
$
13,585
|
|
$
15,178
|
|
$
5,819
|
|
$
3,897
|
|
$
3,710
|
|
$
17,301
|
|
$
7,480
|
|
$
26,807
|
|
$
78,642
|
|
$
256,389
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30, 2016,
were owned as of the beginning of each of the periods
presented. Non-comparable adjustments include results
from hotels 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments have
been made to the pre-acquisition results as indicated
below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASHFORD
HOSPITALITY TRUST, INC. AND SUBSIDIARIES
|
|
RECONCILIATION OF
NET INCOME TO HOTEL EBITDA
|
|
(in
thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
June 30, 2015
|
|
Atlanta, GA
Area
|
|
Boston, MA
Area
|
|
Dallas / Ft. Worth
Area
|
|
Houston, TX
Area
|
|
Los Angeles, CA Metro
Area
|
|
Miami, FL Metro
Area
|
|
Minneapolis - St.
Paul, MN-WI Area
|
|
Nashville, TN
Area
|
|
New York / New Jersey
Metro Area
|
|
Orlando, FL
Area
|
|
Philadelphia, PA
Area
|
|
San Diego, CA
Area
|
|
San Francisco -
Oakland, CA Metro Area
|
|
Tampa, FL
Area
|
|
Washington DC - MD -
VA Area
|
|
Other
Areas
|
|
Total
Portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
$
4,881
|
|
$
5,635
|
|
$
6,771
|
|
$
3,175
|
|
$
7,949
|
|
$
5,400
|
|
$
1,237
|
|
$
4,888
|
|
$
7,533
|
|
$
8,476
|
|
$
850
|
|
$
1,158
|
|
$
11,198
|
|
$
3,091
|
|
$
14,077
|
|
$
12,371
|
|
$
98,690
|
Income from
consolidated entities attributable to noncontrolling
interest
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(49)
|
|
(49)
|
Net (income) loss
attributable to redeemable noncontrolling interests in operating
partnership
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Net income
attributable to the Company
|
4,881
|
|
5,635
|
|
6,771
|
|
3,175
|
|
7,949
|
|
5,400
|
|
1,237
|
|
4,888
|
|
7,533
|
|
8,476
|
|
850
|
|
1,158
|
|
11,198
|
|
3,091
|
|
14,077
|
|
12,322
|
|
98,641
|
Non-property
adjustments
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
2,817
|
|
18,262
|
|
21,079
|
Interest
income
|
-
|
|
-
|
|
-
|
|
-
|
|
(1)
|
|
-
|
|
-
|
|
-
|
|
(3)
|
|
(2)
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(5)
|
|
(3)
|
|
(14)
|
Interest
expense
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
469
|
|
469
|
Amortization of loan
cost
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
112
|
|
112
|
Depreciation and
amortization
|
4,803
|
|
3,067
|
|
5,105
|
|
2,697
|
|
8,023
|
|
2,275
|
|
2,651
|
|
2,693
|
|
6,666
|
|
3,917
|
|
2,355
|
|
2,098
|
|
4,571
|
|
2,198
|
|
8,324
|
|
28,658
|
|
90,101
|
Income tax
expense
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Non-Hotel EBITDA
ownership expense
|
15
|
|
40
|
|
103
|
|
218
|
|
198
|
|
63
|
|
(1)
|
|
236
|
|
64
|
|
232
|
|
128
|
|
2
|
|
23
|
|
66
|
|
101
|
|
732
|
|
2,220
|
Income from
consolidated entities attributable to noncontrolling
interest
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
49
|
|
49
|
Hotel EBITDA
including amounts attributable to noncontrolling
interest
|
9,699
|
|
8,742
|
|
11,979
|
|
6,090
|
|
16,169
|
|
7,738
|
|
3,887
|
|
7,817
|
|
14,260
|
|
12,623
|
|
3,333
|
|
3,258
|
|
15,792
|
|
5,355
|
|
25,314
|
|
60,601
|
|
212,657
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-comparable
adjustments
|
4,627
|
|
2,445
|
|
1,947
|
|
1,402
|
|
1,427
|
|
-
|
|
3,076
|
|
2,975
|
|
697
|
|
(6,555)
|
|
-
|
|
-
|
|
-
|
|
1,262
|
|
1,123
|
|
15,210
|
|
29,636
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Hotel
EBITDA
|
$
14,326
|
|
$
11,187
|
|
$
13,926
|
|
$
7,492
|
|
$
17,596
|
|
$
7,738
|
|
$
6,963
|
|
$
10,792
|
|
$
14,957
|
|
$
6,068
|
|
$
3,333
|
|
$
3,258
|
|
$
15,792
|
|
$
6,617
|
|
$
26,437
|
|
$
75,811
|
|
$
242,293
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
above comparable information assumes the 127 hotel properties owned
and included in the Company's operations at June 30, 2016,
were owned as of the beginning of each of the periods
presented. Non-comparable adjustments
include
|
|
|
|
|
|
|
|
|
|
|
|
|
pre-acquisition results from hotels acquired during the period
offset by results from hotels 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments have
been made to the pre-acquisition results as indicated
below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Management fee
expense was adjusted to reflect current contractual
rates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/ashford-trust-reports-second-quarter-2016-results-300309692.html
SOURCE Ashford Hospitality Trust, Inc.