Le Lézard
Classified in: Business
Subjects: ERN, CON, CCA, ERP, DIV, FVT

Ashford Prime Reports Fourth Quarter And Year End 2016 Results


DALLAS, Feb. 22, 2017 /PRNewswire/ -- Ashford Hospitality Prime, Inc. (NYSE: AHP) ("Ashford Prime" or the "Company") today reported the following results and performance measures for the fourth quarter ended December 31, 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 December 31, 2016 were owned as of the beginning of each of the periods presented.  Unless otherwise stated, all reported results compare the fourth quarter ended December 31, 2016, with the fourth quarter ended December 31, 2015 (see discussion below).  The reconciliation of non-GAAP financial measures is included in the financial tables accompanying this press release.

STRATEGIC OVERVIEW

FINANCIAL AND OPERATING HIGHLIGHTS

REFINED STRATEGY TO ENHANCE SHAREHOLDER VALUE

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

AMENDED ADVISORY AGREEMENT WITH ASHFORD INC.

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

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

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

ANNOUNCED SETTLEMENT WITH SESSA CAPITAL

Subsequent to quarter end, on February 16, 2017, the Company announced it had entered into a settlement agreement with Sessa Capital.  As part of the agreement, the Company will add three new independent directors to its Board, Sessa will not run a slate of director candidates for the Company's Board through 2018, and all litigation between the Company and Sessa will be dismissed.

CORPORATE GOVERNANCE ENHANCEMENTS    

In August, after initiating significant outreach and feedback from shareholders, the Company announced that its Board of Directors took a series of actions which are intended to enhance the Company's corporate governance. The enhanced governance measures include:

CAPITAL STRUCTURE

At December 31, 2016, the Company had total assets of $1.3 billion.  As of December 31, 2016, the Company had $767 million of mortgage debt of which $48 million related to its joint venture partner's share of debt on the Capital Hilton and Hilton La Jolla Torrey Pines.  The Company's total combined debt had a blended average interest rate of 4.8%.

On November 14, 2016, the Company announced that it had entered into a new $100 million secured credit facility which replaces the Company's previous credit facility that was scheduled to mature in November 2016.  The new credit facility provides for a three-year revolving line of credit and bears interest at a range of 2.25% - 3.50% over LIBOR, depending on the leverage level of the Company.  There are two, one-year extension options, subject to the satisfaction of certain conditions.  The new credit facility includes the opportunity to expand the borrowing capacity by up to $150 million to an aggregate size of $250 million.  Since the Company had a zero balance on the previous credit line, no cash was utilized to pay it down upon termination.

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

PORTFOLIO REVPAR

As of December 31, 2016, the portfolio consisted of direct hotel investments with eleven properties.  During the fourth quarter of 2016, ten of the Company's hotels were not under renovation.  The Company believes reporting its operating metrics for its hotels on a comparable total basis (all 11 hotels) and comparable not under renovation basis (10 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.

HOTEL EBITDA MARGINS AND QUARTERLY SEASONALITY TRENDS

The Company believes year-over-year Comparable Hotel EBITDA and Comparable Hotel EBITDA Margin comparisons are more meaningful to gauge the performance of the Company's hotels than sequential quarter-over-quarter comparisons.  Given the substantial seasonality in the Company's portfolio, to help investors better understand this seasonality, the Company provides quarterly detail on its Comparable Hotel EBITDA and Comparable Hotel EBITDA Margin for the current and certain prior-year periods based upon the number of hotels in the Company's portfolio as of the end of the current period.  As the Company's portfolio mix changes from time to time so will the seasonality for Comparable Hotel EBITDA and Comparable Hotel EBITDA Margin.  The details of the quarterly calculations for the previous four quarters for the eleven hotels are provided in the table attached to this release.

COMMON STOCK DIVIDEND

On December 12, 2016, the Company announced that its Board of Directors declared a quarterly cash dividend of $0.12 per diluted share for the Company's common stock for the fourth quarter ending December 31, 2016.  The dividend, which equates to an annual rate of $0.48 per share, was payable on January 17, 2017, to shareholders of record as of December 31, 2016. 

On January 24, 2017, the Company announced that its Board of Directors had amended its cash dividend policy by increasing its expected 2017 quarterly cash dividend for its common stock by 33% to $0.16 per diluted share, which equates to an annual rate of $0.64 per share.  This dividend policy will commence in the first quarter of 2017.  The Board will continue to review its dividend policy on a quarter-to-quarter basis.  The adoption of a dividend policy does not commit the Board of Directors to declare future dividends or the amount thereof.

"We are pleased with our strong fourth quarter performance, highlighted by solid RevPAR, EBITDA and AFFO growth," said Richard J. Stockton, Ashford Prime's Chief Executive Officer. "We enter 2017 well-positioned to execute on our refined strategy to align our portfolio with the luxury chain scale segment. We believe our core portfolio will be positioned to realize above average RevPAR growth over the long-term and will differentiate us relative to our REIT peers."    

INVESTOR CONFERENCE CALL AND SIMULCAST

Ashford Hospitality Prime, Inc. will conduct a conference call on Thursday, February 23, 2017, at 11:00 a.m. ET.  The number to call for this interactive teleconference is (719) 325-4826. A replay of the conference call will be available through Thursday, March 2, 2017, by dialing (719) 457-0820 and entering the confirmation number, 7710975. 

The Company will also provide an online simulcast and rebroadcast of its fourth quarter 2016 earnings release conference call.  The live broadcast of Ashford Hospitality Prime's quarterly conference call will be available online at the Company's web site, www.ahpreit.com on Thursday, February 23, 2017, beginning at 11:00 a.m. ET.  The online replay will follow shortly after the call and continue for approximately one year.

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

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

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

Certain statements and assumptions in this press release contain or are based upon "forward-looking" information and are being made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  Forward-looking statements in this press release include, among others, statements about the implied share price for the Company's common stock.  These forward-looking statements are subject to risks and uncertainties.  When we use the words "will likely result," "may," "anticipate," "estimate," "should," "expect," "believe," "intend," or similar expressions, we intend to identify forward-looking statements.  Such statements are subject to numerous assumptions and uncertainties, many of which are outside Ashford Prime's control.

These forward-looking statements are subject to known and unknown risks and uncertainties, which could cause actual results to differ materially from those anticipated, including, without limitation:  general volatility of the capital markets and the market price of our common stock; changes in our business or investment strategy; availability, terms and deployment of capital; availability of qualified personnel; changes in our industry and the market in which we operate, interest rates or the general economy; our ability to successfully complete and integrate acquisitions, and manage our planned growth, and the degree and nature of our competition.  These and other risk factors are more fully discussed in Ashford Prime's filings with the Securities and Exchange Commission.  EBITDA is defined as net income before interest, taxes, depreciation and amortization.  EBITDA yield is defined as trailing twelve month EBITDA divided by the purchase price.  A capitalization rate is determined by dividing the property's annual net operating income by the purchase price.  Net operating income is the property's funds from operations minus a capital expense reserve of either 4% or 5% of gross revenues.  Hotel EBITDA flow-through is the change in Hotel EBITDA divided by the change in total revenues.  Hotel EBITDA Margin is Hotel EBITDA divided by total revenues.  Funds from operations ("FFO"), as defined by the White Paper on FFO approved by the Board of Governors of the National Association of Real Estate Investment Trusts ("NAREIT") in April 2002, represents net income (loss) computed in accordance with generally accepted accounting principles ("GAAP"), excluding gains (or losses) from sales of properties and extraordinary items as defined by GAAP, plus depreciation and amortization of real estate assets, and net of adjustments for the portion of these items related to unconsolidated entities and joint ventures.

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

 

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except share amounts)

(unaudited)



December 31,


December 31,


2016


2015

ASSETS





Investments in hotel properties, gross

$                1,258,412


$         1,315,621.00


Accumulated depreciation

(243,880)


(224,142)


Investments in hotel properties, net

1,014,532


1,091,479


Cash and cash equivalents

126,790


105,039


Restricted cash

37,855


33,135


Accounts receivable, net of allowance of $96 and $68, respectively

18,194


13,370


Inventories

1,479


1,451


Note receivable

8,098


8,098


Deferred costs, net

1,020


755


Prepaid expenses

3,669


3,132


Investment in securities investment fund

-


48,365


Investment in Ashford Inc., at fair value

8,407


10,377


Derivative assets

1,149


753


Other assets

2,249


2,543


Intangible asset, net

22,846


23,160


Due from Ashford Trust OP, net

488


-


Due from AQUA U.S. Fund

2,289


-


Due from related party, net

377


371


Due from third-party hotel managers

7,555


10,722








Total assets

$                1,256,997


$              1,352,750






LIABILITIES AND EQUITY




Liabilities:





Indebtedness, net

$                   764,616


$                 835,592


Accounts payable and accrued expenses

44,791


43,568


Dividends payable

5,038


3,439


Unfavorable management contract liabilities

-


158


Due to Ashford Trust OP, net

-


528


Due to Ashford Inc.

5,085


6,369


Due to affiliate

2,500


-


Due to third-party hotel managers

973


1,158


Intangible liability, net

3,625


3,682


Other liabilities

1,432


1,181








Total liabilities

828,060


895,675






5.50% Series B cumulative convertible preferred stock, $0.01 par value, 2,890,850 and 2,600,000 shares issued and





outstanding at December 31, 2016 and 2015, respectively

65,960


62,248

Redeemable noncontrolling interests in operating partnership

59,544


61,781






Equity:






Common stock, $0.01 par value, 200,000,000 shares authorized, 26,021,552 and 28,471,775 shares issued and






  outstanding at December 31, 2016 and 2015, respectively

260


285



Additional paid-in capital

401,790


438,347



Accumulated deficit

(93,254)


(99,773)




Total stockholders' equity of the Company

308,796


338,859


Noncontrolling interest in consolidated entities

(5,363)


(5,813)









Total equity

303,433


333,046









Total liabilities and equity

$                1,256,997


$              1,352,750

 

 

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

(unaudited)






 Three Months Ended 


 Year Ended 





 December 31, 


 December 31, 





2016


2015


2016


2015

REVENUE









Rooms

$                 65,066


$                 62,575


$               287,844


$               255,443


Food and beverage

23,596


21,526


95,618


79,894


Other

5,290


4,023


22,267


14,061














Total hotel revenue

93,952


88,124


405,729


349,398


Other

25


36


128


147














Total revenue

93,977


88,160


405,857


349,545












EXPENSES









Hotel operating expenses










Rooms

15,700


14,446


65,541


56,341



Food and beverage

16,815


14,609


68,471


53,535



Other expenses

26,191


24,337


113,114


93,742



Management fees 

3,498


3,485


15,456


14,049















Total hotel operating expenses

62,204


56,877


262,582


217,667













Property taxes, insurance and other

5,862


4,736


20,539

#

18,517


Depreciation and amortization

11,555


11,440


45,897


43,824


Advisory services fee:










Base advisory fee

2,009


2,135


8,343


8,648



Incentive fee

(772)


3,822


-


3,822



Reimbursable expenses

771


411


2,798


1,827



Non-cash stock/unit-based compensation

594


1,745


3,814


3,592


Transaction costs

(44)


283


457


538


Corporate, general and administrative:










Non-cash stock/unit-based compensation

-


-


271


254



Other general and administrative

(2,128)


1,324


14,015


4,880















Total operating expenses

80,051


82,773


358,716


303,569












OPERATING INCOME

13,926


5,387


47,141


45,976













Equity in earnings (loss) of unconsolidated entity

-


1,292


(2,587)


(2,927)


Interest income

35


13


167


34


Gain on sale of hotel property

-


-


26,359


-


Other income (expense)

(77)


-


(165)


1,233


Interest expense

(9,052)


(9,029)


(37,712)


(35,254)


Amortization of loan costs

(763)


(740)


(3,169)


(2,575)


Write-off of loan costs and exit fees

-


-


(2,595)


(54)


Unrealized loss on investments

(879)


(1,988)


(1,970)


(7,609)


Unrealized gain (loss) on derivatives

(1,793)


(1,151)


425


(3,252)












INCOME (LOSS) BEFORE INCOME TAXES

1,397


(6,216)


25,894


(4,428)


Income tax (expense) benefit

(552)


108


(1,574)


(263)












NET INCOME (LOSS)

845


(6,108)


24,320


(4,691)

Income from consolidated entities attributable to noncontrolling interest

(536)


(1,346)


(3,105)


(2,414)

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

95


1,064


(1,899)


393












NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

404


(6,390)


19,316


(6,712)

Preferred dividends

(994)


(893)


(3,860)


(1,986)












NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

$                    (590)


$                 (7,283)


$                 15,456


$                 (8,698)












INCOME (LOSS) PER SHARE ? BASIC AND DILUTED









Basic:





















Net income (loss) attributable to common stockholders

$                   (0.03)


$                   (0.26)


$                     0.57


$                   (0.34)














Weighted average common shares outstanding ? basic

25,532


28,331


26,648


25,888













Diluted:





















Net income (loss) attributable to common stockholders

$                   (0.03)


$                   (0.26)


$                     0.55


$                   (0.34)









31,195.00





Weighted average common shares outstanding ? diluted

25,532


28,331


31,195


25,888













Dividends declared per common share:

$                     0.12


$                     0.10


$                     0.46


$                     0.35

 

 

 

 ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES 

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

 (in thousands) 

 (unaudited) 





 Three Months Ended 


 Year Ended 




 December 31, 


 December 31, 




2016


2015


2016


2015











 Net income (loss) 

$                      845


$                 (6,108)


$                 24,320


$                 (4,691)

 Income from consolidated entities attributable to noncontrolling interest 

(536)


(1,346)


(3,105)


(2,414)

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

95


1,064


(1,899)


393

 Net income (loss) attributable to the Company 

404


(6,390)


19,316


(6,712)












Interest income

(35)


(13)


(167)


(34)


Interest expense and amortization of loan costs

9,393


9,385


39,232


36,309


Depreciation and amortization 

10,838


10,729


43,054


40,950


Income tax expense (benefit)

552


(108)


1,574


263


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

(95)


(1,064)


1,899


(393)











 EBITDA available to the Company and OP unitholders 

21,057


12,539


104,908


70,383












Amortization of favorable (unfavorable) contract assets (liabilities)

37


(39)


106


(158)


Write-off of loan costs and exit fees

-


-


2,595


54


Transaction costs

(44)


378


457


633


Gain on insurance settlements

-


(21)


-


(21)


Gain on sale of hotel property

-


-


(26,359)


-


Unrealized loss on investments

879


1,988


1,970


7,609


Unrealized (gain) loss on derivatives

1,791


1,151


(427)


3,248


Other (income) expense 

77


-


165


(1,233)


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

615

#

1,745


4,156


3,846


Legal, advisory and settlement costs

(2,862)


61


11,194


973


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

-


(1,292)


2,587


2,927











 Adjusted EBITDA available to the Company and OP unitholders 

$                 21,550


$                 16,510


$               101,352


$                 88,261

































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

 (in thousands, except per share amounts) 

 (unaudited) 














 Three Months Ended 


 Year Ended 




 December 31, 


 December 31, 




2016


2015


2016


2015











 Net income (loss) 

$                      845


$                 (6,108)


$                 24,320


$                 (4,691)

 Income from consolidated entities attributable to noncontrolling interest 

(536)


(1,346)


(3,105)


(2,414)

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

95


1,064


(1,899)


393

 Preferred dividends 

(994)


(893)


(3,860)


(1,986)

 Net income (loss) attributable to common stockholders 

(590)


(7,283)


15,456


(8,698)












 Depreciation and amortization on real estate 

10,838


10,729


43,054


40,950


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

(95)


(1,064)


1,899


(393)


 Gain on sale of hotel property 

-


-


(26,359)


-











 FFO available to common stockholders and OP unitholders 

10,153


2,382


34,050


31,859












Preferred dividends

994


893


3,860


1,986


Unrealized loss on investments

879


1,988


1,970


7,609


Unrealized (gain) loss on derivatives

1,791


1,151


(427)


3,248


Other (income) expense 

77


-


165


(1,233)


Transaction costs

(44)


378


457


633


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

615


1,745


4,156


3,846


Gain on insurance settlements

-


(21)


-


(21)


Legal, advisory and settlement costs

(2,862)


61


11,194


973


Write-off of loan costs and exit fees

-


-


2,595


54


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

-


(1,292)


2,587


2,927











 Adjusted FFO available to the Company and OP unitholders 

$                 11,603


$                   7,285


$                 60,607


$                 51,881











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

$                     0.34


$                     0.20


$                     1.73


$                     1.50











 Weighted average diluted shares 

33,891


36,091


34,999


34,542

 

 

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

SUMMARY OF INDEBTEDNESS

DECEMBER 31, 2016

(dollars in thousands)

(unaudited)




























 Comparable 


 Comparable 







 Fixed-Rate 


 Floating-Rate 


 Total 


 TTM Hotel 


 TTM EBITDA 

Indebtedness


Maturity


Interest Rate


 Debt 


 Debt 


 Debt 


EBITDA (7)


 Debt Yield 
















 GACC Sofitel - 1 hotel 


March 2017


LIBOR + 2.30%


$                      -


$              80,000

(1)

$              80,000


$                8,400


10.5%

 Credit Agricole Pier House - 1 hotel 


March 2017


LIBOR + 2.25%


-


70,000

(2)

70,000


10,229


14.6%

 Wachovia Philly CY - 1 hotel 


April 2017


5.91%


32,879

(3)

-


32,879


12,557


38.2%

 Wachovia 3 - 1 hotel 


April 2017


5.95%


55,915

(3)

-


55,915


12,790


22.9%

 Wachovia 7 - 3 hotels 


April 2017


5.95%


245,307

(3)

-


245,307


32,913


13.4%

 Column Financial Bardessono - 1 hotel 


December 2017


LIBOR + 4.95%


-


40,000

(2)

40,000


5,029


12.6%

 Apollo Ritz-Carlton St. Thomas - 1 hotel 


December 2017


LIBOR + 4.95%


-


42,000

(2)

42,000


8,813


21.0%

 TIF Philly CY - 1 hotel 


June 2018


12.85%


8,098


-


8,098


N/A


N/A

 Aareal - 2 hotels 


November 2019


LIBOR + 2.65%


-


192,765

(4)

192,765


30,344


15.7%

 Secured revolving credit facility - Various 


November 2019


Base Rate(6)+ 1.25% to 2.50% or LIBOR + 2.25% to 3.50%


-


-

(5)

-


N/A


N/A
















 Total 






$            342,199


$            424,765


$            766,964


$            121,075


15.8%
















 Percentage 






44.6%


55.4%


100.0%




















 Weighted average interest rate 






6.11%


3.73%


4.80%




















(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, or (ii) federal funds rate + 0.5%, or (iii) LIBOR + 1.0%.






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













 

 

 

 ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES 

 INDEBTEDNESS BY MATURITY ASSUMING EXTENSION OPTIONS ARE EXERCISED 

 DECEMBER 31, 2016 

 (in thousands) 

 (unaudited) 




































2017


2018


2019


2020


2021


 Thereafter 


 Total 

















 Senior credit facility - Various 

$               -


$               -


$               -


$               -


$               -


$               -


$               -

 Wachovia Philly CY - 1 hotel 

32,532


-


-


-


-


-


32,532

 Wachovia 3 - 1 hotel 

55,682


-


-


-


-


-


55,682

 Wachovia 7 - 3 hotels 

242,202


-


-


-


-


-


242,202

 TIF Philly CY - 1 hotel 

-


8,098


-


-


-


-


8,098

 GACC Sofitel - 1 hotel 

-


-


80,000


-


-


-


80,000

 Credit Agricole Pier House - 1 hotel 

-


-


-


70,000


-


-


70,000

 Column Financial Bardessono - 1 hotel 

-


-


-


40,000


-


-


40,000

 Apollo Ritz-Carlton St. Thomas - 1 hotel 

-


-


-


42,000


-


-


42,000

 Aareal - 2 hotels 


-


-


-


-


177,486


-


177,486

















 Principal due in future periods 

$     330,416


$         8,098


$       80,000


$     152,000


$     177,486


$               -


$     748,000

















 Scheduled amortization payments remaining 

6,677


2,939


3,120


3,312


2,916


-


18,964

















 Total indebtedness 

$     337,093


$       11,037


$       83,120


$     155,312


$     180,402


$               -


$     766,964

 

 

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

KEY PERFORMANCE INDICATORS 

(unaudited)





















ALL HOTELS:

Three Months Ended





December 31,





Actual


Non-
comparable
adjustments


Comparable


Actual


Non-
comparable
adjustments


Comparable


Actual


Comparable





2016


2016


2016


2015


2015


2015


% Variance


% Variance























Rooms revenue (in thousands)

$         65,066


$                        -


$         65,066


$         62,575


$                      958


$         63,533


3.98%


2.41%




RevPAR

$        191.04


$                        -


$        191.04


$        178.74


$              (100.82)


$        186.54


6.88%


2.41%




Occupancy

80.70%


0.00%


80.70%


78.59%


78.65%


78.58%


2.68%


2.70%




ADR

$        236.73


$                        -


$        236.73


$        227.45


$              (128.18)


$        237.38


4.08%


(0.27%)








































ALL HOTELS:

Year Ended





December 31,





Actual


Non-
comparable
adjustments


Comparable


Actual


Non-
comparable
adjustments


Comparable


Actual


Comparable





2016


2016


2016


2015


2015


2015


% Variance


% Variance























Rooms revenue (in thousands)

$       287,844


$                 (6,969)


$       280,875


$       255,443


$                 18,001


$       273,444


12.68%


2.72%




RevPAR

$        205.54


$               (153.16)


$        207.30


$        186.76


$           (1,065.69)


$        202.43


10.05%


2.41%




Occupancy

82.94%


(83.73%)


82.91%


82.32%


78.18%


82.37%


0.74%


0.65%




ADR

$        247.83


$               (182.92)


$        250.03


$        226.87


$           (1,363.14)


$        245.74


9.24%


1.75%





















NOTES:


















(1)

The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at December 31, 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.
The financial statements for the Bardessono Hotel and Spa as of and for the six months ended June 30, 2015, were reviewed by independent auditors and were included
in our Current Report on Form 8-K/A filed on February 3, 2016. The financial statements for the Ritz-Carlton St. Thomas as of and for the nine months ended September
30, 2015, were reviewed  by our auditors and were included in our Current Report on Form 8-K/A filed on February 26, 2016.





















ALL HOTELS

Three Months Ended



NOT UNDER RENOVATION:

December 31,





Actual


Non-
comparable
adjustments


Comparable


Actual


Non-
comparable
adjustments


Comparable


Actual


Comparable





2016


2016


2016


2015


2015


2015


% Variance


% Variance























Rooms revenue (in thousands)

$         58,816


$                        -


$         58,816


$         55,844


$                      958


$         56,802


5.32%


3.55%




RevPAR

$        199.59


$                        -


$        199.59


$        183.59


$              (100.82)


$        192.76


8.72%


3.55%




Occupancy

80.83%


0.00%


80.83%


78.28%


78.65%


78.26%


3.27%


3.28%




ADR

$        246.92


$                        -


$        246.92


$        234.54


$              (128.18)


$        246.29


5.28%


0.26%








































ALL HOTELS

Year Ended



NOT UNDER RENOVATION:

December 31,





Actual


Non-
comparable
adjustments


Comparable


Actual


Non-
comparable
adjustments


Comparable


Actual


Comparable





2016


2016


2016


2015


2015


2015


% Variance


% Variance























Rooms revenue (in thousands)

$       260,584


$                 (6,969)


$       253,615


$       228,982


$                 18,001


$       246,983


13.80%


2.69%




RevPAR

$        213.98


$               (153.16)


$        216.34


$        193.14


$           (1,065.69)


$        211.33


10.79%


2.37%




Occupancy

83.10%


(83.73%)


83.08%


82.28%


78.18%


82.34%


1.01%


0.90%




ADR

$        257.48


$               (182.92)


$        260.40


$        234.74


$           (1,363.14)


$        256.67


9.69%


1.45%





















NOTES:










(1)

The above comparable information assumes the ten hotel properties owned and included in the Company's operations at December 31, 2016, and not under renovation
during the three months ended December 31, 2016, were owned as of the beginning 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.
The financial statements for the Bardessono Hotel and Spa as of and for the six months ended June 30, 2015, were reviewed by independent auditors and were included
in our Current Report on Form 8-K/A filed on February 3, 2016. The financial statements for the Ritz-Carlton St. Thomas as of and for the nine months ended September
30, 2015, were reviewed  by our auditors and were included in our Current Report on Form 8-K/A filed on February 26, 2016.



(3)

Excluded Hotels Under Renovation: 


















Courtyard Philadelphia

















 

 

 

 ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES 

 HOTEL EBITDA 

 (dollars in thousands) 

 (unaudited) 





























 ALL HOTELS: 

 Three Months Ended 


 Year Ended 




December 31,


December 31,




2016


2015


 % Variance 


2016


2015


 % Variance 
















 Total hotel revenue 

$           93,952


$           88,124


6.61%


$         405,729


$         349,398


16.12%


 Non-comparable adjustments 

-


4,324




(7,995)


40,926




 Comparable total hotel revenue 

$           93,952


$           92,448


1.63%


$         397,734


$         390,324


1.90%
















 Hotel EBITDA 

$           26,326


$           27,043


(2.65%)


$         124,239


$         114,469


8.54%


 Non-comparable adjustments 

-


(1,290)




(3,164)


2,318




 Comparable Hotel EBITDA 

$           26,326


$           25,753


2.22%


$         121,075


$         116,787


3.67%



 Hotel EBITDA Margin 

28.02%


30.69%


(2.67%)


30.62%


32.76%


(2.14%)



 Comparable Hotel EBITDA Margin 

28.02%


27.86%


0.16%


30.44%


29.92%


0.52%
















 Hotel EBITDA adjustments attributable to consolidated noncontrolling interests 

$             1,722


$             1,339


28.60%


$             7,586


$             6,954


9.09%


 Hotel EBITDA attributable to the Company and OP unitholders 

$           24,604


$           25,704


(4.28%)


$         116,653


$         107,515


8.50%


 Comparable Hotel EBITDA attributable to the Company and OP unitholders 

$           24,604


$           24,414


0.78%


$         113,489


$         109,833


3.33%















 NOTES: 














(1)

The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at December 31, 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. The financial
statements for the Bardessono Hotel and Spa as of and for the six months ended June 30, 2015, were reviewed by independent auditors and were included in our Current Report on
Form 8-K/A filed on February 3, 2016. The financial statements for the Ritz-Carlton St. Thomas as of and for the nine months ended September 30, 2015, were reviewed  by our
auditors and were included in our Current Report on Form 8-K/A filed on February 26, 2016. Adjustments have been made to the pre-acquisition results as indicated below:



(a) Management fee expense was adjusted to reflect current contractual rates.


(3)

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








































 ALL HOTELS 













 NOT UNDER RENOVATION: 















 Three Months Ended 


 Year Ended 




December 31,


December 31,




2016


2015


 % Variance 


2016


2015


 % Variance 
















 Total hotel revenue 

$           86,372


$           79,814


8.22%


$         373,086


$         317,354


17.56%


 Non-comparable adjustments 

-


4,324




(7,995)


40,926




 Comparable total hotel revenue 

$           86,372


$           84,138


2.66%


$         365,091


$         358,280


1.90%
















 Hotel EBITDA 

$           23,532


$           23,789


(1.08%)


$         111,682


$         101,944


9.55%


 Non-comparable adjustments 

-


(1,290)




(3,164)


2,318




 Comparable Hotel EBITDA 

$           23,532


$           22,499


4.59%


$         108,519


$         104,262


4.08%



 Hotel EBITDA Margin 

27.24%


29.81%


(2.56%)


29.93%


32.12%


(2.19%)



 Comparable Hotel EBITDA Margin 

27.24%


26.74%


0.50%


29.72%


29.10%


0.62%
















 Hotel EBITDA adjustments attributable to consolidated noncontrolling interests 

$             1,722


$             1,339


28.60%


$             7,586


$             6,954


9.09%


 Hotel EBITDA attributable to the Company and OP unitholders 

$           21,810


$           22,450


(2.85%)


$         104,096


$           94,990


9.59%


 Comparable Hotel EBITDA attributable to the Company and OP unitholders 

$           21,810


$           21,160


3.07%


$         100,933


$           97,308


3.73%















 NOTES: 














(1)

The above comparable information assumes the ten hotel properties owned and included in the Company's operations at December 31, 2016, and not under renovation during the three
months ended December 31, 2016, were owned as of the beginning 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. The financial
statements for the Bardessono Hotel and Spa as of and for the six months ended June 30, 2015, were reviewed by independent auditors and were included in our Current Report on
Form 8-K/A filed on February 3, 2016. The financial statements for the Ritz-Carlton St. Thomas as of and for the nine months ended September 30, 2015, were reviewed  by our
auditors and were included in our Current Report on Form 8-K/A filed on February 26, 2016. Adjustments have been made to the pre-acquisition results as indicated below:



(a) Management fee expense was adjusted to reflect current contractual rates.


(3)

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













(4)

Excluded Hotels Under Renovation: 














Courtyard Philadelphia












 

 

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

SELECTED FINANCIAL AND OPERATING INFORMATION BY PROPERTY

(in thousands, except operating information)

(unaudited)



















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


























Three Months Ended December 31,




Actual


Non-
comparable
adjustments


Comparable


Actual


Non-
comparable
adjustments


Comparable


Actual


Comparable




2016


2016


2016


2015


2015


2015


% Variance


% Variance



















CAPITAL HILTON WASHINGTON DC

















Selected Financial Information:


















Rooms Revenue


$       10,055


$                      -


$       10,055


$         8,738


$                       -


$         8,738


15.07%


15.07%


Total Hotel Revenue 


$       14,389


$                      -


$       14,389


$       12,440


$                       -


$       12,440


15.67%


15.67%


Hotel EBITDA


$         4,096


$                      -


$         4,096


$         3,033


$                       -


$         3,033


35.05%


35.05%


Hotel EBITDA Margin


28.47%


-


28.47%


24.38%


-


24.38%


4.09%


4.09%


Selected Operating Information:


















RevPAR


$      198.71


$                      -


$      198.71


$      172.70


$                       -


$      172.70


15.06%


15.06%


Occupancy


87.00%


0.00%


87.00%


79.48%


0.00%


79.48%


9.47%


9.47%


ADR


$      228.39


$                      -


$      228.39


$      217.29


$                       -


$      217.29


5.11%


5.11%





































LA JOLLA HILTON TORREY PINES


















Selected Financial Information:


















Rooms Revenue


$         5,184


$                      -


$         5,184


$         5,072


$                       -


$         5,072


2.21%


2.21%


Total Hotel Revenue 


$       10,062


$                      -


$       10,062


$         9,266


$                       -


$         9,266


8.59%


8.59%


Hotel EBITDA


$         2,790


$                      -


$         2,790


$         2,321


$                       -


$         2,321


20.21%


20.21%


Hotel EBITDA Margin


27.73%


-


27.73%


25.05%


-


25.05%


2.68%


2.68%


Selected Operating Information:


















RevPAR


$      143.01


$                      -


$      143.01


$      139.93


$                       -


$      139.93


2.21%


2.21%


Occupancy


82.73%


0.00%


82.73%


83.68%


0.00%


83.68%


(1.13%)


(1.13%)


ADR


$      172.86


$                      -


$      172.86


$      167.22


$                       -


$      167.22


3.38%


3.38%





































CHICAGO SOFITEL MAGNIFICENT MILE

















Selected Financial Information:


















Rooms Revenue


$         7,032


$                      -


$         7,032


$         6,605


$                       -


$         6,605


6.46%


6.46%


Total Hotel Revenue 


$         9,577


$                      -


$         9,577


$         9,350


$                       -


$         9,350


2.43%


2.43%


Hotel EBITDA


$         2,187


$                      -


$         2,187


$         2,093


$                       -


$         2,093


4.49%


4.49%


Hotel EBITDA Margin


22.84%


-


22.84%


22.39%


-


22.39%


0.45%


0.45%


Selected Operating Information:


















RevPAR


$      184.17


$                      -


$      184.17


$      173.00


$                       -


$      173.00


6.46%


6.46%


Occupancy


84.04%


0.00%


84.04%


77.84%


0.00%


77.84%


7.95%


7.95%


ADR


$      219.15


$                      -


$      219.15


$      222.24


$                       -


$      222.24


(1.39%)


(1.39%)





































BARDESSONO HOTEL AND SPA


















Selected Financial Information:


















Rooms Revenue


$         3,629


$                      -


$         3,629


$         3,290


$                         -


$         3,290


10.30%


10.30%


Total Hotel Revenue 


$         4,868


$                      -


$         4,868


$         4,740


$                         -


$         4,740


2.70%


2.70%


Hotel EBITDA


$         1,431


$                      -


$         1,431


$         1,250


$                         -


$         1,250


14.48%


14.48%


Hotel EBITDA Margin


29.40%


-


29.40%


26.37%


-


26.37%


3.02%


3.02%


Selected Operating Information:


















RevPAR


$      636.22


$                      -


$      636.22


$      576.80


$                       -


$      576.80


10.30%


10.30%


Occupancy


83.59%


0.00%


83.59%


77.98%


0.00%


77.98%


7.19%


7.19%


ADR


$      761.11


$                      -


$      761.11


$      739.68


$                       -


$      739.68


2.90%


2.90%





































KEY WEST PIER HOUSE RESORT


















Selected Financial Information:


















Rooms Revenue


$         4,527


$                      -


$         4,527


$         4,581


$                       -


$         4,581


(1.18%)


(1.18%)


Total Hotel Revenue 


$         5,679


$                      -


$         5,679


$         5,691


$                       -


$         5,691


(0.21%)


(0.21%)


Hotel EBITDA


$         2,469


$                      -


$         2,469


$         2,385


$                       -


$         2,385


3.52%


3.52%


Hotel EBITDA Margin


43.48%


-


43.48%


41.91%


-


41.91%


1.57%


1.57%


Selected Operating Information:


















RevPAR


$      346.56


$                      -


$      346.56


$      350.64


$                       -


$      350.64


(1.16%)


(1.16%)


Occupancy


83.40%


0.00%


83.40%


89.11%


0.00%


89.11%


(6.41%)


(6.41%)


ADR


$      415.56


$                      -


$      415.56


$      393.50


$                       -


$      393.50


5.61%


5.61%





































PHILADELPHIA COURTYARD DOWNTOWN

















Selected Financial Information:


















Rooms Revenue


$         6,250


$                      -


$         6,250


$         6,731


$                       -


$         6,731


(7.15%)


(7.15%)


Total Hotel Revenue 


$         7,580


$                      -


$         7,580


$         8,310


$                       -


$         8,310


(8.78%)


(8.78%)


Hotel EBITDA


$         2,794


$                      -


$         2,794


$         3,254


$                       -


$         3,254


(14.14%)


(14.14%)


Hotel EBITDA Margin


36.86%


-


36.86%


39.16%


-


39.16%


(2.30%)


(2.30%)


Selected Operating Information:


















RevPAR


$      136.15


$                      -


$      136.15


$      146.62


$                       -


$      146.62


(7.14%)


(7.14%)


Occupancy


79.86%


0.00%


79.86%


80.63%


0.00%


80.63%


(0.96%)


(0.96%)


ADR


$      170.49


$                      -


$      170.49


$      181.85


$                       -


$      181.85


(6.25%)


(6.25%)





































PLANO MARRIOTT LEGACY TOWN CENTER

















Selected Financial Information:


















Rooms Revenue


$         4,642


$                      -


$         4,642


$         4,811


$                       -


$         4,811


(3.51%)


(3.51%)


Total Hotel Revenue 


$         7,848


$                      -


$         7,848


$         7,858


$                       -


$         7,858


(0.13%)


(0.13%)


Hotel EBITDA


$         2,698


$                      -


$         2,698


$         2,568


$                       -


$         2,568


5.06%


5.06%


Hotel EBITDA Margin


34.38%


-


34.38%


32.68%


-


32.68%


1.70%


1.70%


Selected Operating Information:


















RevPAR


$      124.89


$                      -


$      124.89


$      129.44


$                       -


$      129.44


(3.52%)


(3.52%)


Occupancy


67.98%


0.00%


67.98%


66.92%


0.00%


66.92%


1.59%


1.59%


ADR


$      183.71


$                      -


$      183.71


$      193.43


$                       -


$      193.43


(5.03%)


(5.03%)





































SAN FRANCISCO COURTYARD DOWNTOWN

















Selected Financial Information:


















Rooms Revenue


$         8,147


$                      -


$         8,147


$         8,252


$                       -


$         8,252


(1.27%)


(1.27%)


Total Hotel Revenue 


$         9,295


$                      -


$         9,295


$         9,653


$                       -


$         9,653


(3.71%)


(3.71%)


Hotel EBITDA


$         1,987


$                      -


$         1,987


$         3,014


$                       -


$         3,014


(34.07%)


(34.07%)


Hotel EBITDA Margin


21.38%


-


21.38%


31.22%


-


31.22%


(9.85%)


(9.85%)


Selected Operating Information:


















RevPAR


$      218.63


$                      -


$      218.63


$      221.48


$                       -


$      221.48


(1.29%)


(1.29%)


Occupancy


88.07%


0.00%


88.07%


86.25%


0.00%


86.25%


2.11%


2.11%


ADR


$      248.26


$                      -


$      248.26


$      256.79


$                       -


$      256.79


(3.32%)


(3.32%)





































SEATTLE COURTYARD DOWNTOWN

















Selected Financial Information:


















Rooms Revenue


$             -


$                      -


$             -


$         2,807


$               (2,807)


$             -


(100.00%)


0.00%


Total Hotel Revenue 


$             -


$                      -


$             -


$         3,382


$               (3,382)


$             -


(100.00%)


0.00%


Hotel EBITDA


$               -


$                        -


$


$         1,289


$               (1,289)


$             -


(100.00%)


0.00%


Hotel EBITDA Margin


0.00%


0.00%


0.00%


38.11%


(38.11%)


0.00%


(38.11%)


0.00%


Selected Operating Information:


















RevPAR


$             -


$                      -


$             -


$      122.07


$               (122.07)


$             -


(100.00%)


0.00%


Occupancy


0.00%


0.00%


0.00%


74.76%


(74.76%)


0.00%


(100.00%)


0.00%


ADR


$             -


$                      -


$             -


$      163.27


$               (163.27)


$             -


(100.00%)


0.00%





































SEATTLE MARRIOTT WATERFRONT

















Selected Financial Information:


















Rooms Revenue


$         5,693


$                      -


$         5,693


$         5,550


$                       -


$         5,550


2.58%


2.58%


Total Hotel Revenue 


$         8,212


$                      -


$         8,212


$         8,033


$                       -


$         8,033


2.23%


2.23%


Hotel EBITDA


$         3,048


$                      -


$         3,048


$         2,925


$                       -


$         2,925


4.21%


4.21%


Hotel EBITDA Margin


37.12%


-


37.12%


36.41%


-


36.41%


0.70%


0.70%


Selected Operating Information:


















RevPAR


$      172.85


$                      -


$      172.85


$      168.50


$                       -


$      168.50


2.58%


2.58%


Occupancy


78.97%


0.00%


78.97%


76.52%


0.00%


76.52%


3.20%


3.20%


ADR


$      218.89


$                      -


$      218.89


$      220.21


$                       -


$      220.21


(0.60%)


(0.60%)





































ST. THOMAS RITZ-CARLTON


















Selected Financial Information:


















Rooms Revenue


$         6,141


$                      -


$         6,141


$         2,642


$                  3,765


$         6,407


132.44%


(4.15%)


Total Hotel Revenue 


$       10,797


$                      -


$       10,797


$         3,884


$                  7,706


$       11,590


177.99%


(6.84%)


Hotel EBITDA


$         1,189


$                      -


$         1,189


$         1,489


$                      (1)


$         1,488


(20.15%)


(20.09%)


Hotel EBITDA Margin


11.01%


-


11.01%


38.34%


(0.01%)


12.84%


(27.33%)


(1.83%)


Selected Operating Information:


















RevPAR


$      370.82


$                      -


$      370.82


$      863.30


$               278.91


$      386.89


(57.05%)


(4.15%)


Occupancy


69.38%


0.00%


69.38%


73.17%


72.02%


72.23%


(5.18%)


(3.95%)


ADR


$      534.49


$                      -


$      534.49


$   1,179.85


$               387.25


$      535.61


(54.70%)


(0.21%)





































TAMPA RENAISSANCE


















Selected Financial Information:


















Rooms Revenue


$         3,766


$                      -


$         3,766


$         3,496


$                       -


$         3,496


7.72%


7.72%


Total Hotel Revenue 


$         5,645


$                      -


$         5,645


$         5,517


$                       -


$         5,517


2.32%


2.32%


Hotel EBITDA


$         1,637


$                      -


$         1,637


$         1,422


$                       -


$         1,422


15.12%


15.12%


Hotel EBITDA Margin


29.00%


-


29.00%


25.77%


-


25.77%


3.22%


3.22%


Selected Operating Information:


















RevPAR


$      139.77


$                      -


$      139.77


$      129.65


$                       -


$      129.65


7.80%


7.80%


Occupancy


77.38%


0.00%


77.38%


74.55%


0.00%


74.55%


3.79%


3.79%


ADR


$      180.63


$                      -


$      180.63


$      173.90


$                       -


$      173.90


3.87%


3.87%





































PRIME PROPERTIES TOTAL


















Selected Financial Information:


















Rooms Revenue


$       65,066


$                      -


$       65,066


$       62,575


$                     958


$       63,533


3.98%


2.41%


Total Hotel Revenue 


$       93,952


$                      -


$       93,952


$       88,124


$                  4,324


$       92,448


6.61%


1.63%


Hotel EBITDA


$       26,326


$                        -


$       26,326


$       27,043


$               (1,290)


$       25,753


(2.65%)


2.22%


Hotel EBITDA Margin


28.02%


-


28.02%


30.69%


(29.83%)


27.86%


(2.67%)


0.16%


Selected Operating Information:


















RevPAR


$      191.04


$                      -


$      191.04


$      178.74


$             (100.82)


$      186.54


6.88%


2.41%


Occupancy


80.70%


0.00%


80.70%


78.59%


78.65%


78.58%


2.68%


2.70%


ADR


$      236.73


$                      -


$      236.73


$      227.45


$             (128.18)


$      237.38


4.08%


(0.27%)





































NOTES:

















(1)

The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at December 31, 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. The financial
statements for the Bardessono Hotel and Spa as of and for the six months ended June 30, 2015, were reviewed by independent auditors and were included in our Current Report on Form
8-K/A filed on February 3, 2016. The financial statements for the Ritz-Carlton St. Thomas as of and for the nine months ended September 30, 2015, were reviewed  by our auditors and
were included in our Current Report on Form 8-K/A filed on February 26, 2016. Adjustments have been made to the pre-acquisition results as indicated below:


(a) Management fee expense was adjusted to reflect current contractual rates.













(3)

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













 

 

 


ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES


SELECTED FINANCIAL AND OPERATING INFORMATION BY PROPERTY


(in thousands, except operating information)


(unaudited)




















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








































Year Ended December 31,




Actual


Non-

comparable

adjustments


Comparable


Actual


Non-

comparable

adjustments


Comparable


Actual


Comparable




2016


2016


2016


2015


2015


2015


% Variance


% Variance



















CAPITAL HILTON WASHINGTON DC

















Selected Financial Information:


















Rooms Revenue


$            41,137


$                       -


$            41,137


$            38,045


$                       -


$           38,045


8.13%


8.13%


Total Hotel Revenue 


$            58,612


$                       -


$            58,612


$            54,423


$                       -


$           54,423


7.70%


7.70%


Hotel EBITDA


$            17,422


$                       -


$            17,422


$            15,297


$                       -


$           15,297


13.89%


13.89%


Hotel EBITDA Margin


29.72%


-


29.72%


28.11%


-


28.11%


1.62%


1.62%


Selected Operating Information:


















RevPAR


$           204.36


$                       -


$           204.36


$           189.88


$                       -


$          189.88


7.62%


7.62%


Occupancy


88.59%


0.00%


88.59%


85.43%


0.00%


85.43%


3.69%


3.69%


ADR


$           230.69


$                       -


$           230.69


$           222.26


$                       -


$          222.26


3.79%


3.79%





































LA JOLLA HILTON TORREY PINES


















Selected Financial Information:


















Rooms Revenue


$            23,564


$                       -


$            23,564


$            23,463


$                       -


$           23,463


0.43%


0.43%


Total Hotel Revenue 


$            42,058


$                       -


$            42,058


$            40,541


$                       -


$           40,541


3.74%


3.74%


Hotel EBITDA


$            12,922


$                       -


$            12,922


$            12,520


$                       -


$           12,520


3.21%


3.21%


Hotel EBITDA Margin


30.72%


-


30.72%


30.88%


-


30.88%


(0.16%)


(0.16%)


Selected Operating Information:


















RevPAR


$           163.41


$                       -


$           163.41


$           163.15


$                       -


$          163.15


0.16%


0.16%


Occupancy


83.83%


0.00%


83.83%


85.35%


0.00%


85.35%


(1.78%)


(1.78%)


ADR


$           194.93


$                       -


$           194.93


$           191.16


$                       -


$          191.16


1.97%


1.97%





































CHICAGO SOFITEL MAGNIFICENT MILE
















Selected Financial Information:


















Rooms Revenue


$            27,026


$                       -


$            27,026


$            26,980


$                       -


$           26,980


0.17%


0.17%


Total Hotel Revenue 


$            36,879


$                       -


$            36,879


$            37,322


$                       -


$           37,322


(1.19%)


(1.19%)


Hotel EBITDA


$              8,400


$                       -


$              8,400


$              8,360


$                       -


$             8,360


0.48%


0.48%


Hotel EBITDA Margin


22.78%


-


22.78%


22.40%


-


22.40%


0.38%


0.38%


Selected Operating Information:


















RevPAR


$           177.93


$                       -


$           177.93


$           178.11


$                       -


$          178.11


(0.10%)


(0.10%)


Occupancy


82.42%


0.00%


82.42%


80.03%


0.00%


80.03%


2.98%


2.98%


ADR


$           215.89


$                       -


$           215.89


$           222.55


$                       -


$          222.55


(2.99%)


(2.99%)





































BARDESSONO HOTEL AND SPA


















Selected Financial Information:


















Rooms Revenue


$            14,047


$                       -


$            14,047


$              6,855


$                   5,914


$           12,769


104.92%


10.01%


Total Hotel Revenue 


$            18,934


$                       -


$            18,934


$              9,684


$                   8,806


$           18,490


95.52%


2.40%


Hotel EBITDA


$              5,029


$                       -


$              5,029


$              2,900


$                   1,054


$             3,954


73.41%


27.19%


Hotel EBITDA Margin


26.56%


-


26.56%


29.95%


11.97%


21.38%


(3.39%)


5.18%


Selected Operating Information:


















RevPAR


$           619.02


$                       -


$           619.02


$           628.17


$                504.69


$          564.23


(1.46%)


9.71%


Occupancy


84.37%


0.00%


84.37%


79.69%


77.82%


78.72%


5.87%


7.18%


ADR


$           733.66


$                       -


$           733.66


$           788.25


$                648.53


$          716.73


(6.92%)


2.36%





































KEY WEST PIER HOUSE RESORT


















Selected Financial Information:


















Rooms Revenue


$            18,766


$                       -


$            18,766


$            18,549


$                       -


$           18,549


1.17%


1.17%


Total Hotel Revenue 


$            23,435


$                       -


$            23,435


$            23,192


$                       -


$           23,192


1.05%


1.05%


Hotel EBITDA


$            10,229


$                       -


$            10,229


$              9,730


$                       -


$             9,730


5.13%


5.13%


Hotel EBITDA Margin


43.65%


-


43.65%


41.95%


-


41.95%


1.69%


1.69%


Selected Operating Information:


















RevPAR


$           361.08


$                       -


$           361.08


$           357.88


$                       -


$          357.88


0.89%


0.89%


Occupancy


87.90%


0.00%


87.90%


90.15%


0.00%


90.15%


(2.50%)


(2.50%)


ADR


$           410.79


$                       -


$           410.79


$           396.99


$                       -


$          396.99


3.48%


3.48%





































PHILADELPHIA COURTYARD DOWNTOWN
















Selected Financial Information:


















Rooms Revenue


$            27,260


$                       -


$            27,260


$            26,461


$                       -


$           26,461


3.02%


3.02%


Total Hotel Revenue 


$            32,643


$                       -


$            32,643


$            32,044


$                       -


$           32,044


1.87%


1.87%


Hotel EBITDA


$            12,557


$                       -


$            12,557


$            12,525


$                       -


$           12,525


0.26%


0.26%


Hotel EBITDA Margin


38.47%


-


38.47%


39.09%


-


39.09%


(0.62%)


(0.62%)


Selected Operating Information:


















RevPAR


$           149.26


$                       -


$           149.26


$           145.28


$                       -


$          145.28


2.74%


2.74%


Occupancy


81.80%


0.00%


81.80%


82.62%


0.00%


82.62%


(0.98%)


(0.98%)


ADR


$           182.46


$                       -


$           182.46


$           175.85


$                       -


$          175.85


3.76%


3.76%





































PLANO MARRIOTT LEGACY TOWN CENTER
















Selected Financial Information:


















Rooms Revenue


$            19,899


$                       -


$            19,899


$            20,263


$                       -


$           20,263


(1.80%)


(1.80%)


Total Hotel Revenue 


$            32,001


$                       -


$            32,001


$            32,033


$                       -


$           32,033


(0.10%)


(0.10%)


Hotel EBITDA


$            11,021


$                       -


$            11,021


$            11,088


$                       -


$           11,088


(0.60%)


(0.60%)


Hotel EBITDA Margin


34.44%


-


34.44%


34.61%


-


34.61%


(0.17%)


(0.17%)


Selected Operating Information:


















RevPAR


$           134.58


$                       -


$           134.58


$           137.41


$                       -


$          137.41


(2.06%)


(2.06%)


Occupancy


70.57%


0.00%


70.57%


71.03%


0.00%


71.03%


(0.65%)


(0.65%)


ADR


$           190.70


$                       -


$           190.70


$           193.45


$                       -


$          193.45


(1.43%)


(1.43%)





































SAN FRANCISCO COURTYARD DOWNTOWN
















Selected Financial Information:


















Rooms Revenue


$            36,249


$                       -


$            36,249


$            35,988


$                       -


$           35,988


0.73%


0.73%


Total Hotel Revenue 


$            41,365


$                       -


$            41,365


$            41,938


$                       -


$           41,938


(1.37%)


(1.37%)


Hotel EBITDA


$            12,790


$                       -


$            12,790


$            13,695


$                       -


$           13,695


(6.61%)


(6.61%)


Hotel EBITDA Margin


30.92%


-


30.92%


32.66%


-


32.66%


(1.74%)


(1.74%)


Selected Operating Information:


















RevPAR


$           244.54


$                       -


$           244.54


$           243.45


$                       -


$          243.45


0.45%


0.45%


Occupancy


89.55%


0.00%


89.55%


91.10%


0.00%


91.10%


(1.70%)


(1.70%)


ADR


$           273.07


$                       -


$           273.07


$           267.24


$                       -


$          267.24


2.18%


2.18%





































SEATTLE COURTYARD DOWNTOWN

















Selected Financial Information:


















Rooms Revenue


$              6,969


$                (6,969)


$                  -


$            14,153


$              (14,153)


$                  -


(50.76%)


 

 

0.00%


Total Hotel Revenue 


$              7,995


$                (7,995)


$                  -


$            16,259


$              (16,259)


$                  -


(50.83%)


0.00%


Hotel EBITDA


$              3,164


$                (3,164)


$                  -


$              6,403


$                (6,403)


$                  -


(50.59%)


0.00%


Hotel EBITDA Margin


39.57%


(39.57%)


0.00%


39.38%


(39.38%)


0.00%


0.19%


0.00%


Selected Operating Information:


















RevPAR


$           153.16


$              (153.16)


$                  -


$           155.10


$                (155.10)


$                  -


(1.25%)


0.00%


Occupancy


83.73%


(83.73%)


0.00%


79.39%


(79.39%)


0.00%


5.47%


0.00%


ADR


$           182.92


$              (182.92)


$                  -


$           195.37


$               (195.37)


$                  -


(6.37%)


0.00%





































SEATTLE MARRIOTT WATERFRONT

















Selected Financial Information:


















Rooms Revenue


$            28,748


$                       -


$            28,748


$            27,419


$                       -


$           27,419


4.85%


4.85%


Total Hotel Revenue 


$            37,648


$                       -


$            37,648


$            36,144


$                       -


$           36,144


4.16%


4.16%


Hotel EBITDA


$            15,115


$                       -


$            15,115


$            14,662


$                       -


$           14,662


3.09%


3.09%


Hotel EBITDA Margin


40.15%


-


40.15%


40.57%


-


40.57%


(0.42%)


(0.42%)


Selected Operating Information:


















RevPAR


$           219.40


$                       -


$           219.40


$           209.84


$                       -


$          209.84


4.56%


4.56%


Occupancy


83.07%


0.00%


83.07%


82.22%


0.00%


82.22%


1.03%


1.03%


ADR


$           264.10


$                       -


$           264.10


$           255.20


$                       -


$          255.20


3.49%


3.49%





































ST. THOMAS RITZ-CARLTON


















Selected Financial Information:


















Rooms Revenue


$            27,795


$                       -


$            27,795


$              2,642


$                 26,240


$           28,882


952.04%


(3.76%)


Total Hotel Revenue 


$            50,278


$                       -


$            50,278


$              3,884


$                 48,379


$           52,263


1194.49%


(3.80%)


Hotel EBITDA


$              8,813


$                       -


$              8,813


$              1,489


$                   7,667


$             9,156


491.87%


(3.75%)


Hotel EBITDA Margin


17.53%


-


17.53%


38.34%


15.85%


17.52%


(20.81%)


0.01%


Selected Operating Information:


















RevPAR


$           421.90


$                       -


$           421.90


$           863.30


$                418.91


$          439.61


(51.13%)


(4.03%)


Occupancy


78.46%


0.00%


78.46%


73.17%


80.01%


79.69%


7.23%


(1.55%)


ADR


$           537.75


$                       -


$           537.75


$        1,179.85


$                523.57


$          551.63


(54.42%)


(2.52%)





































TAMPA RENAISSANCE


















Selected Financial Information:


















Rooms Revenue


$            16,384


$                       -


$            16,384


$            14,625


$                       -


$           14,625


12.03%


12.03%


Total Hotel Revenue 


$            23,881


$                       -


$            23,881


$            21,934


$                       -


$           21,934


8.88%


8.88%


Hotel EBITDA


$              6,777


$                       -


$              6,777


$              5,800


$                       -


$             5,800


16.84%


16.84%


Hotel EBITDA Margin


28.38%


-


28.38%


26.44%


-


26.44%


1.94%


1.94%


Selected Operating Information:


















RevPAR


$           152.79


$                       -


$           152.79


$           136.75


$                       -


$          136.75


11.73%


11.73%


Occupancy


81.22%


0.00%


81.22%


77.96%


0.00%


77.96%


4.17%


4.17%


ADR


$           188.12


$                       -


$           188.12


$           175.40


$                       -


$          175.40


7.25%


7.25%





































PRIME PROPERTIES TOTAL


















Selected Financial Information:


















Rooms Revenue


$          287,844


$                (6,969)


$          280,875


$          255,443


$                 18,001


$         273,444


12.68%


2.72%


Total Hotel Revenue 


$          405,729


$                (7,995)


$          397,734


$          349,398


$                 40,926


$         390,324


16.12%


1.90%


Hotel EBITDA


$          124,239


$                (3,164)


$          121,075


$          114,469


$                   2,318


$         116,787


8.54%


3.67%


Hotel EBITDA Margin


30.62%


39.57%


30.44%


32.76%


5.66%


29.92%


(2.14%)


0.52%


Selected Operating Information:


















RevPAR


$           205.54


$              (153.16)


$           207.30


$           186.76


$           (1,065.69)


$          202.43


10.05%


2.41%


Occupancy


82.94%


(83.73%)


82.91%


82.32%


78.18%


82.37%


0.74%


0.65%


ADR


$           247.83


$              (182.92)


$           250.03


$           226.87


$           (1,363.14)


$          245.74


9.24%


1.75%





































NOTES:

















(1)

The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at December 31, 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. The financial
statements for the Bardessono Hotel and Spa as of and for the six months ended June 30, 2015, were reviewed by independent auditors and were included in our Current Report on Form 8-

K/A filed on February 3, 2016. The financial statements for the Ritz-Carlton St. Thomas as of and for the nine months ended September 30, 2015, were reviewed  by our auditors and were

included in our Current Report on Form 8-K/A filed on February 26, 2016. Adjustments have been made to the pre-acquisition results as indicated below:


(a) Management fee expense was adjusted to reflect current contractual rates.












(3)

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













 

 

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

HOTEL REVENUE & EBITDA FOR TRAILING TWELVE MONTHS

(dollars in thousands)

(unaudited)





























































Actual


Non-

comparable

adjustments


Comparable


Actual


Non-
comparable

adjustments


Comparable


Actual


Non-

comparable

adjustments


Comparable


Actual


Non-comparable

adjustments


Comparable






2016


2016


2016


2016


2016


2016


2016


2016


2016


2016


2016


2016






4th Quarter


4th Quarter


4th Quarter


3rd Quarter


3rd Quarter


3rd Quarter


2nd Quarter


2nd Quarter


2nd Quarter


1st Quarter


1st Quarter


1st Quarter


























































Total Hotel Revenue


$              93,952


$                    -


$              93,952


$              99,618


$                     -


$              99,618


$            112,395


$             (4,808)


$            107,587


$              99,764


$             (3,187)


$              96,577


Hotel EBITDA


$              26,326


$                    -


$              26,326


$              29,971


$                       4


$              29,975


$              38,485


$             (1,940)


$              36,545


$              29,457


$             (1,228)


$              28,229


Hotel EBITDA Margin


28.02%


-


28.02%


30.09%


-


30.09%


34.24%


40.35%


33.97%


29.53%


38.53%


29.23%






























EBITDA % of Total TTM


21.2%


0.0%


21.7%


24.1%


(0.1%)


24.8%


31.0%


61.3%


30.2%


23.7%


38.8%


23.3%






























JV Interests in EBITDA


$                1,722


$                    -


$                1,722


$                1,688


$                     -


$                1,688


$                2,416


$                    -


$                2,416


$                1,760


$                    -


$                1,760


































Actual


Non-

comparable

adjustments


Comparable
























2016


2016


2016
























TTM


TTM


TTM












































































Total Hotel Revenue


$            405,729


$             (7,995)


$            397,734




















Hotel EBITDA


$            124,239


$             (3,164)


$            121,075




















Hotel EBITDA Margin


30.62%


39.57%


30.44%
















































EBITDA % of Total TTM


100.0%


100.0%


100.0%
















































JV Interests in EBITDA


$                7,586


$                    -


$                7,586
















































NOTES:




























(1)

The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at December 31, 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. The financial statements for the Bardessono Hotel and Spa as of and for the six months ended

June 30, 2015, were reviewed by independent auditors and were included in our Current Report on Form 8-K/A filed on February 3, 2016. The financial statements for the Ritz-Carlton St. Thomas as of and for the nine months ended September 30, 2015, were

reviewed  by our auditors and were included in our Current Report on Form 8-K/A filed on February 26, 2016. Adjustments have been made to the pre-acquisition results as indicated below:



(a) Management fee expense was adjusted to reflect current contractual rates.




















(3)

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




















 

 

 

 ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES 

 TOTAL ENTERPRISE VALUE 

DECEMBER 31, 2016

 (in thousands, except share price) 

 (unaudited) 






December 31,


2016

End of quarter common shares outstanding

26,022

Partnership units outstanding (common stock equivalents)

4,944

Combined common shares and partnership units outstanding

30,965

Common stock price at quarter end

$                       13.65

Market capitalization at quarter end

$                    422,678

Series B convertible preferred stock

$                      72,271

Debt on balance sheet date

$                    766,964

Joint venture partner's share of consolidated debt

$                    (48,191)

Net working capital (see below)

$                   (142,836)

Total enterprise value (TEV)

$                  1,070,886



Ashford Inc. Investment:


Common stock owned at end of quarter

195

Common stock price at quarter end

$                       43.14

Market value of Ashford Inc. investment

$                        8,407



Cash and cash equivalents

$                    122,656

Restricted cash

$                      35,964

Accounts receivable, net

$                      17,029

Prepaid expenses

$                        3,502

Due from affiliates, net

$                      (4,431)

Due from third-party hotel managers, net

$                        6,802

Market value of Ashford Inc. investment

$                        8,407

Total current assets

$                     189,929



Accounts payable, net & accrued expenses

$                      42,055

Dividends payable

$                        5,038

Total current liabilities

$                       47,093



Net working capital*

$                  142,836





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

 

 

 

Ashford Hospitality Prime, Inc.

Anticipated Capital Expenditures Calendar (a)




































2016


2017


Rooms

1st Quarter

2nd Quarter

3rd Quarter

4th Quarter


1st Quarter

2nd Quarter

3rd Quarter

4th Quarter



Actual

Actual

Actual

Actual


Estimated

Estimated

Estimated

Estimated

Courtyard San Francisco

405



x



x

x

x

x

Courtyard Philadelphia Downtown

499




x


x




Hilton Capital

547









x

Sofitel Chicago Magnificent Mile

415









x

(a) Only hotels which have had or are expected to have significant capital expenditures that could result in displacement in 2016-2017 are included in these tables.










 

 

 















Exhibit 1

















ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES



RECONCILIATION OF NET INCOME TO HOTEL EBITDA



(in thousands)



(unaudited)

















2016


2016


2016


2016





December 31, 2016



4th Quarter


3rd Quarter


2nd Quarter


1st Quarter





TTM















Net income

$                       12,615


$                     42,999


$                25,004


$                15,585





$                      96,203

(Income) loss from consolidated entities attributable to noncontrolling interests

(971)


(965)


(1,700)


(1,120)





(4,756)

Net income attributable to the Company

11,644


42,034


23,304


14,465





91,447

Non-property adjustments

1


(26,358)


9


32





(26,316)

Interest income

(10)


(9)


(8)


(8)





(35)

Interest expense

1,672


1,655


1,623


1,607





6,557

Amortization of loan costs

135


133


130


256





654

Depreciation and amortization

11,555


11,175


11,263


11,904





45,897

Income tax expense (benefit)

(21)


53


(92)


(30)





(90)

Non-Hotel EBITDA ownership expense

379


323


556


111





1,369

Income from consolidated entities attributable to noncontrolling interests

971


965


1,700


1,120





4,756

Hotel EBITDA including amounts attributable to noncontrolling interest

26,326


29,971


38,485


29,457





124,239














Non-comparable adjustments

-


4


(1,940)


(1,228)





(3,164)















Comparable Hotel EBITDA

$                       26,326


$                     29,975


$                36,545


$                28,229





$                    121,075















NOTES:













(1)

The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at December 31, 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 PRIME, INC. AND SUBSIDIARIES


RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA


(in thousands)


(unaudited)
































Three months Ended December 31, 2016


Capital

Hilton

Washington DC


La Jolla

Hilton

Torrey

Pines


Chicago

Sofitel

Magnificent

Mile


Bardessono

Hotel & Spa


Key West

Pier House

Resort


Philadelphia

Courtyard

Downtown


Plano

Marriott 

Legacy
Town

Center


San

Francisco

Courtyard 

Downtown


Seattle

Courtyard 

Downtown


Seattle

Marriott

Waterfront


St. Thomas

Ritz-Carlton 


Tampa

Renaissance


Hotel Total


Corporate /

Allocated


Ashford

Hospitality

Prime, Inc.





























































Net income (loss)

$        2,448


$        1,204


$           586


$           663


$        1,781


$           818


$        1,533


$       1,160


$             -


$       2,078


$        (353)


$             697


$     12,615


$         (11,770)


$            845

Income from consolidated entities attributable

to noncontrolling interests

(645)


(326)


-


-


-


-


-


-


-


-


-


-


(971)


435


(536)

Net loss attributable to redeemable

noncontrolling interests in operating partnership

-


-


-


-


-


-


-


-


-


-


-


-


-


95


95

Net income (loss) attributable to the Company

1,803


878


586


663


1,781


818


1,533


1,160


-


2,078


(353)


697


11,644


(11,240)


404

Non-property adjustments

-


-


-


-


-


-


-


-


-


-


1


-


1


(1)


-

Interest Income

-


-


-


-


-


(1)


(1)


(4)


-


(3)


(1)


-


(10)


(25)


(35)

Interest expense

-


-


586


-


-


496


-


-


-


-


590


-


1,672


7,380


9,052

Amortization of loan cost

-


-


-


-


-


8


-


-


-


-


127


-


135


628


763

Depreciation and amortization

1,582


1,512


951


610


687


1,470


1,174


825


-


964


831


949


11,555


-


11,555

Income tax expense (benefit)

29


(32)


-


-


-


(2)


-


-


-


-


(16)


-


(21)


573


552

Non-Hotel EBITDA ownership expense

37


106


64


158


1


5


(8)


6


-


9


10


(9)


379


(379)


-

(Income) loss from consolidated entities attributable

to noncontrolling interests

645


326


-


-


-


-


-


-


-


-


-


-


971


(971)


-

Hotel EBITDA including amounts attributable to

noncontrolling interest

4,096


2,790


2,187


1,431


2,469


2,794


2,698


1,987


-


3,048


1,189


1,637


26,326


(4,035)


22,291

Less: EBITDA adjustments attributable

to non-controlling interest

(379)


(372)


-


-


-


-


-


-


-


-


-


-


(751)


(388)


(1,139)

(Income) loss from consolidated entities

attributable to noncontrolling interests

(645)


(326)


-


-


-


-


-


-


-


-


-


-


(971)


971


-

Net income (loss) attributable to redeemable

noncontrolling interest in operating partnership

-


-


-


-


-


-


-


-


-


-


-


-


-


(95)


(95)

Hotel EBITDA attributable to the Company

and OP unitholders

$        3,072


$        2,092


$        2,187


$         1,431


$        2,469


$        2,794


$        2,698


$       1,987


$             -


$       3,048


$       1,189


$          1,637


$     24,604


$          (3,547)


$        21,057































Non-comparable adjustments

-


-


-


-


-


-


-


-


-


-


-


-


-





Comparable Hotel EBITDA

$        4,096


$        2,790


$        2,187


$         1,431


$        2,469


$        2,794


$        2,698


$       1,987


$             -


$       3,048


$       1,189


$          1,637


$     26,326



































ALL HOTELS NOT UNDER RENOVATION:



























































Hotel EBITDA including amounts attributable

to noncontrolling interest

$        4,096


$        2,790


$        2,187


$         1,431


$        2,469


$             -


$        2,698


$       1,987


$             -


$       3,048


$       1,189


$          1,637


$     23,532





Non-comparable adjustments

-


-


-


-


-


-


-


-


-


-


-


-


-





Comparable Hotel EBITDA

$        4,096


$        2,790


$        2,187


$         1,431


$        2,469


$             -


$        2,698


$       1,987


$             -


$       3,048


$       1,189


$          1,637


$     23,532

































































NOTES:






























(1)   The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at December 31, 2016, 















        were owned as of the beginning of each of the periods presented.






















(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)   Excluded Hotels Under Renovation:


























       Courtyard Philadelphia



























 

 



Exhibit 1


ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES


RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA


(in thousands)


(unaudited)




Three months Ended December 31, 2015


Capital Hilton Washington DC


La Jolla Hilton Torrey Pines


Chicago Sofitel Magnificent Mile


Bardessono Hotel & Spa


Key West Pier House Resort


Philadelphia Courtyard Downtown


Plano Marriott  Legacy Town Center


San Francisco Courtyard  Downtown


Seattle Courtyard  Downtown


Seattle Marriott Waterfront


St. Thomas Ritz-Carlton 


Tampa Renaissance


Hotel Total


Corporate / Allocated


Ashford Hospitality Prime, Inc.





























































Net income (loss)

$        1,311


$        1,001


$         (223)


$          461


$        1,757


$        1,286


$        1,486


$       2,435


$           779


$       1,797


$       1,032


$             564


$     13,686


$         (19,794)


$        (6,108)

Income from consolidated entities attributable to noncontrolling interests

(358)


(274)


-


-


-


-


-


-


-


-


-


-


(632)


(714)


(1,346)

Net loss attributable to redeemable noncontrolling interests in operating partnership

-


-


-


-


-


-


-


-


-


-


-


-


-


1,064


1,064

Net income (loss) attributable to the Company

953


727


(223)


461


1,757


1,286


1,486


2,435


779


1,797


1,032


564


13,054


(19,444)


(6,390)

Non-property adjustments

(21)


(1)


-


-


-


-


-


-


(1)


-


5


-


(18)


18


-

Interest Income

-


(1)


-


-


-


(1)


-


(3)


-


(2)


(1)


-


(8)


(5)


(13)

Interest expense

-


-


516


-


-


505


-


-


-


-


104


-


1,125


7,904


9,029

Amortization of loan cost

-


-


177


-


-


8


-


-


-


-


10


-


195


545


740

Depreciation and amortization

1,562


1,499


1,584


578


662


1,448


1,035


578


533


976


114


871


11,440


-


11,440

Income tax expense (benefit)

69


(196)


-


-


-


4


-


-


-


-


37


-


(86)


(22)


(108)

Non-Hotel EBITDA ownership expense

112


18


39


211


(34)


4


47


4


(22)


154


188


(13)


708


(708)


-

(Income) loss from consolidated entities attributable to noncontrolling interests

358


275


-


-


-


-


-


-


-


-


-


-


633


(633)


-

Hotel EBITDA including amounts attributable to noncontrolling interest

3,033


2,321


2,093


1,250


2,385


3,254


2,568


3,014


1,289


2,925


1,489


1,422


27,043


(12,345)


14,698

Less: EBITDA adjustments attributable to non-controlling interest

(400)


(307)


-


-


-


-


-


-


-


-


-


-


(707)


(388)


(1,095)

(Income) loss from consolidated entities attributable to noncontrolling interests

(358)


(274)


-


-


-


-


-


-


-


-


-


-


(632)


632


-

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

-


-


-


-


-


-


-


-


-


-


-


-


-


(1,064)


(1,064)

Hotel EBITDA attributable to the Company and OP unitholders

$        2,275


$        1,740


$        2,093


$        1,250


$        2,385


$        3,254


$        2,568


$       3,014


$        1,289


$       2,925


$       1,489


$          1,422


$     25,704


$         (13,165)


$        12,539































Non-comparable adjustments

-


-


-


-


-


-


-


-


(1,289)


-


(1)


-


(1,290)





Comparable Hotel EBITDA

$        3,033


$        2,321


$        2,093


$        1,250


$        2,385


$        3,254


$        2,568


$       3,014


$             -


$       2,925


$       1,488


$          1,422


$     25,753



































ALL HOTELS NOT UNDER RENOVATION:



























































Hotel EBITDA including amounts attributable to noncontrolling interest

$        3,033


$        2,321


$        2,093


$        1,250


$        2,385


$             -


$        2,568


$       3,014


$        1,289


$       2,925


$       1,489


$          1,422


$     23,789





Non-comparable adjustments

-


-


-


-


-


-


-


-


(1,289)


-


(1)


-


(1,290)





Comparable Hotel EBITDA

$        3,033


$        2,321


$        2,093


$        1,250


$        2,385


$             -


$        2,568


$       3,014


$             -


$       2,925


$       1,488


$          1,422


$     22,499



































NOTES:






























(1)   The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at December 31, 2016 

        were owned as of the beginning of each of the periods presented.

(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)   Excluded Hotels Under Renovation: 

       Courtyard Philadelphia

 

 



Exhibit 1


ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES


RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA


(in thousands)


(unaudited)




Year Ended December 31, 2016


Capital Hilton Washington DC


La Jolla Hilton Torrey Pines


Chicago Sofitel Magnificent Mile


Bardessono Hotel & Spa


Key West Pier House Resort


Philadelphia Courtyard Downtown


Plano Marriott  Legacy Town Center


San Francisco Courtyard  Downtown


Seattle Courtyard  Downtown


Seattle Marriott Waterfront


St. Thomas Ritz-Carlton 


Tampa Renaissance


Hotel Total


Corporate / Allocated


Ashford Hospitality Prime, Inc.





























































Net income (loss)

$      11,234


$        6,883


$         1,766


$        1,942


$        7,511


$        4,434


$        6,649


$     10,091


$      28,725


$     11,288


$       2,661


$          3,019


$     96,203


$         (71,883)


$        24,320

Income from consolidated entities attributable to noncontrolling interests

(2,940)


(1,816)


-


-


-


-


-


-


-


-


-


-


(4,756)


1,651


(3,105)

Net loss attributable to redeemable noncontrolling interests in operating partnership

-


-


-


-


-


-


-


-


-


-


-


-


-


(1,899)


(1,899)

Net income (loss) attributable to the Company

8,294


5,067


1,766


1,942


7,511


4,434


6,649


10,091


28,725


11,288


2,661


3,019


91,447


(72,131)


19,316

Non-property adjustments

-


-


-


-


-


-


-


-


(26,359)


-


43


-


(26,316)


26,316


-

Interest Income

(1)


(1)


-


-


-


(3)


(2)


(15)


-


(10)


(3)


-


(35)


(132)


(167)

Interest expense

-


-


2,261


-


-


1,977


-


-


-


-


2,319


-


6,557


31,155


37,712

Amortization of loan cost

-


-


119


-


-


31


-


-


-


-


504


-


654


2,515


3,169

Depreciation and amortization

6,269


6,008


4,152


2,398


2,703


5,853


4,324


2,676


834


3,803


3,147


3,730


45,897


-


45,897

Income tax expense (benefit)

29


(121)


-


-


-


18


-


-


-


-


(16)


-


(90)


1,664


1,574

Non-Hotel EBITDA ownership expense

(109)


153


102


689


15


247


50


38


(36)


34


158


28


1,369


(1,369)


-

(Income) loss from consolidated entities attributable to noncontrolling interests

2,940


1,816


-


-


-


-


-


-


-


-


-


-


4,756


(4,756)


-

Hotel EBITDA including amounts attributable to noncontrolling interest

17,422


12,922


8,400


5,029


10,229


12,557


11,021


12,790


3,164


15,115


8,813


6,777


124,239


(16,738)


107,501

Less: EBITDA adjustments attributable to non-controlling interest

(1,415)


(1,415)


-


-


-


-


-


-


-


-


-


-


(2,830)


(1,662)


(4,492)

(Income) loss from consolidated entities attributable to noncontrolling interests

(2,940)


(1,816)


-


-


-


-


-


-


-


-


-


-


(4,756)


4,756


-

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

-


-


-


-


-


-


-


-


-


-


-


-


-


1,899


1,899

Hotel EBITDA attributable to the Company and OP unitholders

$      13,067


$        9,691


$         8,400


$        5,029


$      10,229


$      12,557


$      11,021


$     12,790


$        3,164


$     15,115


$       8,813


$          6,777


$   116,653


$         (11,745)


$      104,908































Non-comparable adjustments

-


-


-


-


-


-


-


-


(3,164)


-


-


-


(3,164)





Comparable Hotel EBITDA

$      17,422


$      12,922


$         8,400


$        5,029


$      10,229


$      12,557


$      11,021


$     12,790


$             -


$     15,115


$       8,813


$          6,777


$   121,075



































ALL HOTELS NOT UNDER RENOVATION:



























































Hotel EBITDA including amounts attributable to noncontrolling interest

$      17,422


$      12,922


$         8,400


$        5,029


$      10,229


$             -


$      11,021


$     12,790


$        3,164


$     15,115


$       8,813


$          6,777


$   111,682





Non-comparable adjustments

-


-


-


-


-


-


-


-


(3,164)


-


-


-


(3,164)





Comparable Hotel EBITDA

$      17,422


$      12,922


$         8,400


$        5,029


$      10,229


$             -


$      11,021


$     12,790


$             -


$     15,115


$       8,813


$          6,777


$   108,518


































































 ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES 


 HOTEL EBITDA BY LOAN POOL 


 (in thousands) 


 (unaudited) 





























































GACC Sofitel - 1 hotel 

$            -


$             -


$         8,400


$             -


$             -


$             -


$             -


$           -


$             -


$           -


$           -


$               -


$       8,400





Credit Agricole Pier House - 1 hotel 

-


-


-


-


10,229


-


-


-


-


-


-


-


10,229





Wachovia Philly CY - 1 hotel 

-


-


-


-


-


12,557


-


-


-


-


-


-


12,557





Wachovia 3 - 1 hotel 

-


-


-


-


-


-


-


12,790


-


-


-


-


12,790





Wachovia 7 - 3 hotels 

-


-


-


-


-


-


11,021


-


-


15,115


-


6,777


32,913





Column Financial - 1 hotel 

-


-


-


5,029


-


-


-


-


-


-


-


-


5,029





Apollo - 1 hotel 

-


-


-


-


-


-


-


-


-


-


8,813


-


8,813





Aareal - 2 hotels 

17,422


12,922


-


-


-


-


-


-


-


-


-


-


30,344





Total

$      17,422


$      12,922


$         8,400


$        5,029


$      10,229


$      12,557


$      11,021


$     12,790


$             -


$     15,115


$       8,813


$          6,777


$   121,075































































































NOTES:






























(1)   The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at December 31, 2016, 

        were owned as of the beginning of each of the periods presented.

(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)   Excluded Hotels Under Renovation: 

       Courtyard Philadelphia

 

 

 




Exhibit 1


ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES


RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA


(in thousands)


(unaudited)




Year Ended December 31, 2015


Capital Hilton Washington DC


La Jolla Hilton Torrey Pines


Chicago Sofitel Magnificent Mile


Bardessono Hotel & Spa


Key West Pier House Resort


Philadelphia Courtyard Downtown


Plano Marriott  Legacy Town Center


San Francisco Courtyard  Downtown


Seattle Courtyard  Downtown


Seattle Marriott Waterfront


St. Thomas Ritz-Carlton 


Tampa Renaissance


Hotel Total


Corporate / Allocated


Ashford Hospitality Prime, Inc.





























































Net income (loss)

$        8,222


$        6,684


$          (714)


$         1,358


$        7,124


$        4,691


$        6,854


$     11,415


$        4,453


$     10,441


$       1,032


$          2,820


$     64,380


$         (69,071)


$        (4,691)

Income from consolidated entities attributable to noncontrolling interests

(2,173)


(1,766)


-


-


-


-


-


-


-


-


-


-


(3,939)


1,525


(2,414)

Net loss attributable to redeemable noncontrolling interests in operating partnership

-


-


-


-


-


-


-


-


-


-


-


-


-


393


393

Net income (loss) attributable to the Company

6,049


4,918


(714)


1,358


7,124


4,691


6,854


11,415


4,453


10,441


1,032


2,820


60,441


(67,153)


(6,712)

Non-property adjustments

(19)


(1)


(1)


1


-


-


-


1


(1)


(2)


4


1


(17)


17


-

Interest Income

(1)


(2)


-


-


-


(2)


(1)


(13)


-


(7)


-


(2)


(28)


(6)


(34)

Interest expense

-


-


2,022


-


-


2,013


-


-


-


-


104


-


4,139


31,115


35,254

Amortization of loan cost

-


-


698


-


-


32


-


-


-


-


10


-


740


1,835


2,575

Depreciation and amortization

6,524


5,819


6,296


1,177


2,629


5,761


4,109


2,278


2,091


4,004


114


3,022


43,824


-


43,824

Income tax expense (benefit)

69


(25)


-


-


-


16


-


-


-


-


37


-


97


166


263

Non-Hotel EBITDA ownership expense

502


45


59


364


(23)


14


126


14


(140)


226


188


(41)


1,334


(1,334)


-

(Income) loss from consolidated entities attributable to noncontrolling interests

2,173


1,766


-


-


-


-


-


-


-


-


-


-


3,939


(3,939)


-

Hotel EBITDA including amounts attributable to noncontrolling interest

15,297


12,520


8,360


2,900


9,730


12,525


11,088


13,695


6,403


14,662


1,489


5,800


114,469


(39,299)


75,170

Less: EBITDA adjustments attributable to non-controlling interest

(1,650)


(1,365)


-


-


-


-


-


-


-


-


-


-


(3,015)


(1,379)


(4,394)

(Income) loss from consolidated entities attributable to noncontrolling interests

(2,173)


(1,766)


-


-


-


-


-


-


-


-


-


-


(3,939)


3,939


-

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

-


-


-


-


-


-


-


-


-


-


-


-


-


(393)


(393)

Hotel EBITDA attributable to the Company and OP unitholders

$      11,474


$        9,389


$         8,360


$         2,900


$        9,730


$      12,525


$      11,088


$     13,695


$        6,403


$     14,662


$       1,489


$          5,800


$   107,515


$         (37,132)


$        70,383































Non-comparable adjustments

-


-


-


1,054


-


-


-


-


(6,403)


-


7,667


-


2,318





Comparable Hotel EBITDA

$      15,297


$      12,520


$         8,360


$         3,954


$        9,730


$      12,525


$      11,088


$     13,695


$             -


$     14,662


$       9,156


$          5,800


$   116,787



































ALL HOTELS NOT UNDER RENOVATION:



























































Hotel EBITDA including amounts attributable to noncontrolling interest

$      15,297


$      12,520


$         8,360


$         2,900


$        9,730


$             -


$      11,088


$     13,695


$        6,403


$     14,662


$       1,489


$          5,800


$   101,944





Non-comparable adjustments

-


-


-


1,054


-


-


-


-


(6,403)


-


7,667


-


2,318





Comparable Hotel EBITDA

$      15,297


$      12,520


$         8,360


$         3,954


$        9,730


$             -


$      11,088


$     13,695


$             -


$     14,662


$       9,156


$          5,800


$   104,262

































































NOTES:






























(1)   The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at December 31, 2016 

        were owned as of the beginning of each of the periods presented.

(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)   Excluded Hotels Under Renovation: 

       Courtyard Philadelphia

 

 

 

SOURCE Ashford Hospitality Prime, Inc.


These press releases may also interest you

at 05:36
Speaking in the High-Level Segment of the annual Petersberg Climate Dialogue, attended by Chancellor Olaf Scholz, President Ilham Aliyev of Azerbaijan and a number of Climate and Foreign Affairs Minister Ministers, COP28 President Dr Sultan Al Jaber...

at 05:27
The London Blockchain Conference is excited to announce the launch of its ground-breaking, 'No Future Campaign'. This initiative aims to create a strong narrative surrounding blockchain technology by challenging perceptions and sparking...

at 05:00
VyOS Networks and Iquall Networks are excited to announce a strategic collaboration, marking a significant milestone in their commitment to advancing network solutions. This partnership combines the strengths of both organizations to foster...

at 05:00
Portland General Electric Company today reported net income based on generally accepted accounting principles (GAAP) of...

at 05:00
As GemGenève gears up for its 8th edition, the Strong and Precious Art Foundation is thrilled to announce that it will be participating in the prestigious show for the fifth time, showcasing the rich heritage of Trypillian culture. Spanning a period...

at 04:58
Silvercorp Metals Inc. ("Silvercorp") and Adventus Mining Corporation ("Adventus") are pleased to announce that the parties have entered into a definitive arrangement agreement (the "Arrangement Agreement") pursuant to which Silvercorp has agreed...



News published on and distributed by: