Maryland | 001-31775 | 86-1062192 | ||
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (IRS employer identification number) | ||
14185 Dallas Parkway, Suite 1100 | ||||
Dallas, Texas | 75254 | |||
(Address of principal executive offices) | (Zip code) |
99.1 | Consolidated Balance Sheets as of March 31, 2017 and December 31, 2016 and Consolidated Statements of Operations for the Three Months Ended March 31, 2017 and 2016 of Ashford Hospitality Trust, Inc. |
March 31, 2017 | December 31, 2016 | ||||||
ASSETS | |||||||
Investments in hotel properties, net | $ | 4,152,741 | $ | 4,160,563 | |||
Cash and cash equivalents | 306,670 | 347,091 | |||||
Restricted cash | 165,262 | 144,014 | |||||
Marketable securities | 50,382 | 53,185 | |||||
Accounts receivable, net of allowance of $586 and $690, respectively | 59,740 | 44,629 | |||||
Inventories | 4,494 | 4,530 | |||||
Investment in securities investment fund | — | 50,890 | |||||
Investment in Ashford Inc. | 5,165 | 5,873 | |||||
Investment in OpenKey | 2,559 | 2,016 | |||||
Deferred costs, net | 2,834 | 2,846 | |||||
Prepaid expenses | 24,668 | 17,578 | |||||
Derivative assets | 1,884 | 3,614 | |||||
Other assets | 13,627 | 11,718 | |||||
Intangible asset, net | 10,032 | 10,061 | |||||
Due from Ashford Prime OP, net | 6 | — | |||||
Due from related party, net | 1,392 | — | |||||
Due from AQUA U.S. Fund | 2,579 | — | |||||
Due from third-party hotel managers | 18,583 | 13,348 | |||||
Assets held for sale | — | 19,588 | |||||
Total assets | $ | 4,822,618 | $ | 4,891,544 | |||
LIABILITIES AND EQUITY | |||||||
Liabilities: | |||||||
Indebtedness | $ | 3,720,040 | $ | 3,723,559 | |||
Accounts payable and accrued expenses | 156,388 | 126,986 | |||||
Dividends payable | 25,786 | 24,765 | |||||
Unfavorable management contract liabilities | 1,035 | 1,380 | |||||
Due to Ashford Inc., net | 15,750 | 15,716 | |||||
Due to Ashford Prime OP, net | — | 488 | |||||
Due to related party, net | — | 1,001 | |||||
Due to third-party hotel managers | 2,667 | 2,714 | |||||
Intangible liabilities, net | 16,106 | 16,195 | |||||
Derivative liabilities, net | 198 | — | |||||
Other liabilities | 17,439 | 16,548 | |||||
Liabilities associated with assets held for sale | — | 37,047 | |||||
Total liabilities | 3,955,409 | 3,966,399 | |||||
Redeemable noncontrolling interests in operating partnership | 111,273 | 132,768 | |||||
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 March 31, 2017 and December 31, 2016 | 17 | 17 | |||||
Series D Cumulative Preferred Stock, 9,468,706 shares issued and outstanding at March 31, 2017 and December 31, 2016 | 95 | 95 | |||||
Series F Cumulative Preferred Stock, 4,800,000 shares issued and outstanding at March 31, 2017 and December 31, 2016 | 48 | 48 | |||||
Series G Cumulative Preferred Stock, 6,200,000 shares issued and outstanding at March 31, 2017 and December 31, 2016 | 62 | 62 | |||||
Common stock, $0.01 par value, 200,000,000 shares authorized, 97,019,295 and 96,376,827 shares issued and outstanding at March 31, 2017 and December 31, 2016, respectively | 970 | 964 | |||||
Additional paid-in capital | 1,763,675 | 1,764,450 | |||||
Accumulated deficit | (1,009,656 | ) | (974,015 | ) | |||
Total shareholders’ equity of the Company | 755,211 | 791,621 | |||||
Noncontrolling interests in consolidated entities | 725 | 756 | |||||
Total equity | 755,936 | 792,377 | |||||
Total liabilities and equity | $ | 4,822,618 | $ | 4,891,544 |
Three Months Ended March 31, | |||||||
2017 | 2016 | ||||||
REVENUE | |||||||
Rooms | $ | 276,705 | $ | 290,615 | |||
Food and beverage | 62,850 | 63,055 | |||||
Other | 13,766 | 13,709 | |||||
Total hotel revenue | 353,321 | 367,379 | |||||
Other | 388 | 393 | |||||
Total revenue | 353,709 | 367,772 | |||||
EXPENSES | |||||||
Hotel operating expenses | |||||||
Rooms | 59,873 | 63,102 | |||||
Food and beverage | 42,170 | 43,101 | |||||
Other expenses | 111,733 | 113,137 | |||||
Management fees | 12,826 | 13,695 | |||||
Total hotel operating expenses | 226,602 | 233,035 | |||||
Property taxes, insurance and other | 18,333 | 18,612 | |||||
Depreciation and amortization | 64,698 | 62,162 | |||||
Impairment charges | — | (111 | ) | ||||
Transaction costs | 3 | 95 | |||||
Advisory services fee: | |||||||
Base advisory fee | 8,716 | 8,540 | |||||
Reimbursable expenses | 1,522 | 1,463 | |||||
Non-cash stock/unit-based compensation | 403 | 900 | |||||
Corporate, general and administrative: | |||||||
Other general and administrative | 5,170 | 1,673 | |||||
Total operating expenses | 325,447 | 326,369 | |||||
OPERATING INCOME (LOSS) | 28,262 | 41,403 | |||||
Equity in earnings (loss) of unconsolidated entities | (763 | ) | (3,585 | ) | |||
Interest income | 208 | 63 | |||||
Gain (loss) on sale of hotel properties | (83 | ) | (114 | ) | |||
Other income (expense), net | (3,120 | ) | (252 | ) | |||
Interest expense, net of premium amortization | (49,959 | ) | (49,765 | ) | |||
Amortization of loan costs | (5,346 | ) | (6,178 | ) | |||
Write-off of loan costs and exit fees | (54 | ) | — | ||||
Unrealized gain (loss) on marketable securities | (3,346 | ) | — | ||||
Unrealized gain (loss) on derivatives | 1,418 | 6,918 | |||||
INCOME (LOSS) BEFORE INCOME TAXES | (32,783 | ) | (11,510 | ) | |||
Income tax benefit (expense) | 846 | (629 | ) | ||||
NET INCOME (LOSS) | (31,937 | ) | (12,139 | ) | |||
(Income) loss from consolidated entities attributable to noncontrolling interest | 31 | 38 | |||||
Net (income) loss attributable to redeemable noncontrolling interests in operating partnership | 6,493 | 2,112 | |||||
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY | (25,413 | ) | (9,989 | ) | |||
Preferred dividends | (10,956 | ) | (8,490 | ) | |||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (36,369 | ) | $ | (18,479 | ) | |
INCOME (LOSS) PER SHARE – BASIC AND DILUTED | |||||||
Basic: | |||||||
Net income (loss) attributable to common stockholders | $ | (0.39 | ) | $ | (0.20 | ) | |
Weighted average common shares outstanding – basic | 94,840 | 94,136 | |||||
Diluted: | |||||||
Net income (loss) attributable to common stockholders | $ | (0.39 | ) | $ | (0.20 | ) | |
Weighted average common shares outstanding – diluted | 94,840 | 94,136 | |||||
Dividends declared per common share: | $ | 0.12 | $ | 0.12 |