Ashford Reports Second Quarter 2019 Results

Ashford Reports Second Quarter 2019 Results

Gross Assets Under Management $8.2 Billion at Quarter End

Total Revenue Increased 16% in the Second Quarter

Announced Definitive Agreement to Acquire Remington’s Hotel Management Business

Closed on Acquisition of Sebago

PR Newswire

DALLAS, Aug. 1, 2019 /PRNewswire/ — Ashford Inc. (NYSE American: AINC) (“Ashford” or the “Company”) today reported the following results and performance measures for the second quarter ended June 30, 2019. Unless otherwise stated, all reported results compare the second quarter ended June 30, 2019, with the second quarter ended June 30, 2018 (see discussion below). The reconciliation of non-GAAP financial measures is included in the financial tables accompanying this press release.

STRATEGIC OVERVIEW

  • High-growth, fee-based business model
  • Diversified platform of multiple fee generators
  • Seeks to grow in three primary areas:
  • Expanding existing platforms accretively, and accelerating performance to earn incentive fees;
  • Starting new platforms for additional base and incentive fees; and
  • Investing in or incubating strategic businesses that can achieve accelerated growth through doing business with our existing platforms, and by leveraging our deep knowledge and extensive relationships within the hospitality sector
  • Highly-aligned management team with superior long-term track record
  • Leader in asset and investment management for the real estate & hospitality sectors
  • FINANCIAL AND OPERATING HIGHLIGHTS

    • Net loss attributable to common stockholders for the second quarter of 2019 totaled $3.2 million, or $3.00 per diluted share, compared with net income of $9.0 million, or $0.93 per diluted share, in the prior-year quarter. Adjusted net income for the second quarter was $8.7 million, or $2.04 per diluted share, compared with $9.5 million, or $3.61 per diluted share, in the prior-year quarter.
    • Total revenue for the second quarter of 2019 was $63.5 million, reflecting a growth rate of 16% over the prior-year quarter.
    • Adjusted EBITDA for the second quarter was $9.6 million.
    • At the end of the second quarter of 2019, the Company had approximately $8.2 billion of gross assets under management.
    • During the quarter, the Company signed a definitive agreement to acquire the Hotel Management business of privately-held Remington Holdings, LP.
    • Subsequent to the end of the quarter, the Company closed on the acquisition of Sebago for $7 million, which equates to an implied trailing 12-month Adjusted EBITDA multiple of 4.4x.
    • As of June 30, 2019, the Company had corporate cash of $38.2 million.

    AGREEMENT TO ACQUIRE REMINGTON’S HOTEL MANAGEMENT BUSINESS
    On June 3, 2019, the Company announced that it had signed a definitive agreement to acquire the Hotel Management business of privately-held Remington Holdings, LP (“Remington”). The proposed acquisition of Remington’s high-margin, low-capex Hotel Management business is expected to close sometime in the fourth quarter of 2019. The transaction is expected to be immediately accretive to adjusted net income per share and will immediately add scale, diversification and an enhanced competitive position for Ashford. It will also expand the breadth of services the Company offers to its advised REITs. Additionally, the Company believes the transaction represents a compelling opportunity to further diversify its earnings stream and, moving forward, the potential to expand business to other third-party clients.

    Remington is an independent hotel management company with over 40 years of experience in the hospitality business. Remington’s Hotel Management business currently provides comprehensive and cost-effective hotel management services for both Ashford Hospitality Trust, Inc. (NYSE: AHT) (“Ashford Trust” or “Trust”) and Braemar Hotels & Resorts Inc. (NYSE: BHR) (“Braemar”). Remington’s portfolio consists of almost 90 hotels with over 17,400 rooms of full-service and select-service properties representing over a dozen brands across 28 states as well as the District of Columbia. Remington’s Hotel Management business currently has very little third-party business outside of the Company’s advised REITs, which will be an immediate growth opportunity and area of focus for the Company going forward.

    ENHANCED RETURN FUNDING PROGRAM WITH BRAEMAR
    During the first quarter of 2019, the Company announced that it entered into an agreement with Braemar for the new Enhanced Return Funding Program (“ERFP” or the “Program”). Under the Program, the Company has agreed to provide up to $50 million in connection with the acquisition by Braemar of additional hotels. Ashford will provide 10% of the purchase price of each hotel acquired by Braemar up to $500 million in total acquisitions and, to date, Braemar has acquired one hotel for $103 million under the Program. The Program is expected to generate attractive returns on invested capital for Ashford via incremental base advisory fees, potential incentive fees, fees for various products and services offered, and tax savings.

    ENHANCED RETURN FUNDING PROGRAM WITH ASHFORD TRUST
    During the second quarter of 2018, the Company entered into an agreement with Ashford Trust for an ERFP. Similar to the Braemar Program, under the Program with Trust, the Company agreed to provide $50 million in connection with the acquisition by Trust of additional hotels. Ashford will provide 10% of the purchase price of each hotel acquired by Trust, and, to date, Trust has completed four acquisitions totaling $406 million under the ERFP, which amounts to approximately 80% committed utilization of the $50 million of ERFP funding from Ashford Inc.

    PREMIER PROJECT MANAGEMENT UPDATE
    In August 2018, the Company completed the acquisition of Premier Project Management (“Premier”) for $203 million. Premier provides comprehensive and cost-effective architecture, design, development, and project management services. It provides project oversight, coordination, planning, and execution of renovation, capital expenditure or ground-up development projects. Its operations are responsible for managing and implementing substantially all capital improvements at Ashford Trust and Braemar hotels. Additionally, it has extensive experience working with many of the major hotel brands in the areas of renovating, converting, developing or repositioning hotels. Premier generated $7.7 million of revenue and $3.5 million of Adjusted EBITDA in the second quarter, including $347,000 of revenue from its new architectural services initiative.

    On May 15, 2019, Donald R. Kelly was appointed Co-Chief Executive Officer to work alongside Mark Matz, who was promoted from Co-President and Chief Operating Officer to Co-Chief Executive Officer and Chief Operating Officer, to lead Premier’s new growth initiatives.

    JSAV UPDATE
    The Company owns a controlling interest in a privately-held company that conducts the business of JSAV in the United States, Mexico, and the Dominican Republic (“JSAV”). JSAV provides an integrated suite of audio visual services, including show and event services, hospitality services, creative services, and design and integration, making JSAV a leading single-source solution for their clients’ meeting and event needs. In the first quarter of 2019, JSAV completed the acquisition of BAV. During the second quarter, JSAV had revenue growth of 29% compared to the prior-year period. Additionally, at the end of the second quarter, JSAV had multi-year contracts in place with 93 hotels and convention centers, in addition to regular business representing over 2,700 annual events and productions, 500 venue locations, and 750 clients.

    RED HOSPITALITY & LEISURE UPDATE
    RED Hospitality & Leisure (“RED Hospitality”) is a leading provider of watersports activities and other travel and transportation services in the U.S. Virgin Islands. RED Hospitality has several potential avenues for future growth including opportunities to expand into other hotels at Ashford-advised REITs or non-Ashford hotels in the USVI, the Caribbean, and the U.S. To that end, with the commencement of ferry transportation services and beach and watersports services to the Westin St. John in January, continued beach and watersports services to the Ritz-Carlton St. Thomas Club – the timeshare and rental property adjacent to the Ritz-Carlton St. Thomas hotel – and increased direct bookings and private charter business, in the second quarter, RED Hospitality generated $1.9 million of revenue and $490,000 of Adjusted EBITDA. Second quarter revenue growth was 397% compared to the prior-year period, and Adjusted EBITDA growth was 579% compared to the prior-year period.

    ACQUISITION OF SEBAGO
    On July 23, 2019, the Company announced that RED Hospitality completed the acquisition of substantially all of the assets of Sebago, a leading provider of watersports activities and excursion services based in Key West, Florida for approximately $2.5 million in cash and $4.5 million of Ashford common stock (excluding transaction costs and working capital adjustments). Based on unaudited financials provided by the seller, Sebago’s Adjusted EBITDA for the trailing twelve-month period ended April 30, 2019 was $1.6 million. The implied Adjusted EBITDA multiple based on the total purchase price is 4.4x which the Company believes represents an attractive potential return on investment. After giving effect to the transaction, Ashford will own an approximately 84% interest in the common equity of RED Hospitality.

    With over 25 years of operating history, Sebago provides watersports activities and excursion services in the Key West market. Sebago’s watersports activities and excursion services include sunset sails, reef snorkeling, kayak tours, jet ski tours, and all-day adventure tours combining the best of all their excursion products. Sebago has a leading brand with 3 of the top 10 ranked tours on TripAdvisor. Sebago’s sales booths are well-located across the Key West market, and they have ideal dock locations for marketing and boarding the company’s tours in the Key West Bight marina – a hub of tourism centrally located in Key West. Based on local regulations, significant barriers to entry exist for this competitive market including the transfer of boat slips, the supply of boat slips for commercial use, and physical limitations to expanding the Key West Bight marina. The Company believes the brand recognition, existing employee base, lead time to replicate existing assets, and other significant barriers to entry support Sebago’s competitive advantage and future growth potential.

    FINANCIAL RESULTS
    Net loss attributable to common stockholders for the quarter totaled $3.2 million, or $3.00 per diluted share, compared with net income of $9.0 million, or $0.93 per diluted share, in the prior-year quarter. Adjusted net income for the quarter was $8.7 million, or $2.04 per diluted share, compared with $9.5 million, or $3.61 per diluted share in the prior-year quarter.

    For the quarter ended June 30, 2019, base advisory fee revenue was $11.2 million. The base advisory fee revenue in the second quarter was comprised of $8.4 million from Ashford Trust and $2.8 million from Braemar.

    Adjusted EBITDA for the quarter was $9.6 million.

    CAPITAL STRUCTURE
    At the end of the second quarter of 2019, the Company had approximately $8.2 billion of gross assets under management from its advised platforms. The Company had corporate cash of $38.2 million, 2.8 million fully diluted shares, and a current fully diluted equity market capitalization of approximately $94 million. The Company’s financial results include 1.45 million common shares associated with its Series B convertible preferred stock. The Company had $25.1 million of loans at June 30, 2019, of which approximately $3.2 million related to its joint venture partners’ share of those loans.

    QUARTERLY HIGHLIGHTS FOR ADVISED PLATFORMS

    ASHFORD TRUST HIGHLIGHTS

    • During the quarter, Ashford Trust refinanced its loan on the Ashton Hotel for approximately $8.9 million.

    BRAEMAR HOTELS & RESORTS HIGHLIGHTS

    • Subsequent to quarter end, Braemar opened The Notary Hotel, an Autograph Collection property, in downtown Philadelphia after a multi-million dollar conversion of its Courtyard Downtown Philadelphia.
    • Subsequent to quarter end, Braemar announced the planned opening of The Clancy, an Autograph Collection property, in downtown San Francisco after a multi-million dollar conversion of its Courtyard San Francisco Downtown.

    “We are pleased with our second quarter results, which reflect the diligent execution of our operating strategy focused on accretively growing our advised platforms and acquiring growth-oriented, hospitality-related businesses,” commented Monty J. Bennett, Ashford’s Chairman and Chief Executive Officer. “To this end, the proposed acquisition of Remington’s Hotel Management business will immediately add scale, diversification and an enhanced competitive position for Ashford in the hospitality industry. It will also expand the breadth of services we offer to our advised REITs as well as the potential to expand business to third-party clients. We are also pleased with the progress of our Enhanced Return Funding Programs with our advised platforms. To date, the ERFP initiative has resulted in the acquisition of five high-quality hotels totaling over $500 million in new assets, and these two Programs should continue to create substantial growth in assets under management for us while also delivering attractive returns to our shareholders and the shareholders of our advised platforms. Adding hotel management to our growing list of service businesses should significantly increase our returns from the ERFP. Looking ahead to the remainder of 2019, we remain committed to maximizing value for our shareholders as we look to opportunistically grow our business by accretively expanding our existing REIT platforms, adding additional investment platforms and investing in other hospitality-related businesses through which we can accelerate meaningful, profitable growth.”

    The Company plans to host an Investor Day on October 3, 2019 at the St. Regis Hotel in New York City. More information will be forthcoming about this event.

    INVESTOR CONFERENCE CALL AND SIMULCAST
    The Company will conduct a conference call on Friday, August 2, 2019, at 12:00 p.m. ET. The number for this interactive teleconference is (323) 794-2597. A replay of the conference call will be available through Friday, August 9, 2019, by dialing (719) 457-0820 and entering the confirmation number 5922675.

    The Company will also provide an online simulcast and rebroadcast of its second quarter 2019 earnings release conference call. The live broadcast of the Company’s quarterly conference call will be available online at the Company’s web site, www.ashfordinc.com on Friday, August 2, 2019, beginning at 12:00 p.m. ET. The online replay will follow shortly after the call and continue for approximately one year.

    Included in this press release are certain supplemental measures of performance which are not measures of operating performance under GAAP, to assist investors in evaluating the Company’s historical or future financial performance. These supplemental measures include adjusted earnings before interest, tax, depreciation and amortization (“Adjusted EBITDA”) and Adjusted Net Income. We believe that Adjusted EBITDA and Adjusted Net Income provide investors and management with a meaningful indicator of operating performance. Management also uses Adjusted EBITDA and Adjusted Net Income, among other measures, to evaluate profitability and our board of directors includes these measures in reviews to determine quarterly distributions to stockholders. We calculate Adjusted EBITDA by subtracting or adding to net income (loss): interest expense, income taxes, depreciation, amortization, net income (loss) to noncontrolling interests, transaction costs, and other expenses. We calculate Adjusted Net Income by subtracting or adding to net income (loss): net income (loss) to noncontrolling interests, transaction costs, and other expenses. Our methodology for calculating Adjusted EBITDA and Adjusted Net Income may differ from the methodologies used by other comparable companies, when calculating the same or similar supplemental financial measures and may not be comparable with these companies. Neither Adjusted EBITDA nor Adjusted Net Income 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. The Company urges investors to carefully review the U.S. GAAP financial information as shown in our periodic reports on Form 10-Q and Form 10-K, as amended and our Current Report on Form 8-K to reflect the acquisition of the Remington project management business.

    * * * * *

    Ashford provides global asset management, investment management and related services to the real estate and hospitality sectors.

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

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

    Forward Looking Statements

    Certain statements and assumptions in this press release contain or are based upon “forward-looking” information and are being made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks and uncertainties. When we use the words “will likely result,” “may,” “can,” “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’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: adverse litigation or regulatory developments; 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; the degree and nature of our competition; risks associated with the Remington Project Management business combination transaction, such as the risk that the Project Management business will not be integrated successfully, that such integration may be more difficult, time-consuming or costly than expected or that the expected benefits of the acquisition will not be realized. These and other risk factors are more fully discussed in Ashford’s filings with the Securities and Exchange Commission (SEC) including Ashford’s definitive proxy statement filed with the SEC on April 1, 2019 and Ashford’s 10-K filed with the SEC on March 8, 2019.

    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 INC. AND SUBSIDIARIES

    CONSOLIDATED BALANCE SHEETS

    (unaudited, in thousands, except share and per share amounts)

    June 30, 2019

    December 31, 2018

    ASSETS

    Current assets:

    Cash and cash equivalents

    $

    40,039

    $

    51,529

    Restricted cash

    13,276

    7,914

    Accounts receivable, net

    9,232

    4,928

    Due from affiliates

    93

    45

    Due from Ashford Trust OP

    4,872

    5,293

    Due from Braemar OP

    1,830

    1,996

    Inventories

    1,504

    1,202

    Prepaid expenses and other

    3,875

    3,902

    Total current assets

    74,721

    76,809

    Investments in unconsolidated entities

    2,990

    500

    Furniture, fixtures and equipment, net

    62,546

    47,947

    Operating lease right-of-use assets

    21,597

    Goodwill

    65,040

    59,683

    Intangible assets, net

    189,742

    193,194

    Other assets

    1,542

    872

    Total assets

    $

    418,178

    $

    379,005

    LIABILITIES

    Current liabilities:

    Accounts payable and accrued expenses

    $

    26,154

    $

    24,880

    Dividends payable

    2,791

    Due to affiliates

    726

    2,032

    Deferred income

    138

    148

    Deferred compensation plan

    77

    173

    Notes payable, net

    2,933

    2,595

    Operating lease liabilities

    2,066

    Other liabilities

    14,532

    8,418

    Total current liabilities

    49,417

    38,246

    Deferred income

    11,088

    13,396

    Deferred tax liability, net

    31,750

    31,506

    Deferred compensation plan

    6,347

    10,401

    Notes payable, net

    21,925

    15,177

    Operating lease liabilities

    19,546

    Other liabilities

    2,670

    Total liabilities

    142,743

    108,726

    MEZZANINE EQUITY

    Series B convertible preferred stock, $25 par value, 8,120,000 shares issued and outstanding, net of discount at
    June 30, 2019 and December 31, 2018

    201,822

    200,847

    Redeemable noncontrolling interests

    3,615

    3,531

    EQUITY

    Preferred stock, $0.01 par value, 50,000,000 shares authorized:

    Series A cumulative preferred stock, no shares issued and outstanding at June 30, 2019 and December 31, 2018

    Common stock, $0.01 par value, 100,000,000 shares authorized, 2,475,848 and 2,391,541 shares issued and
    outstanding at June 30, 2019 and December 31, 2018, respectively

    25

    24

    Additional paid-in capital

    289,821

    280,159

    Accumulated deficit

    (219,965)

    (214,242)

    Accumulated other comprehensive income (loss)

    (293)

    (498)

    Total stockholders’ equity of the Company

    69,588

    65,443

    Noncontrolling interests in consolidated entities

    410

    458

    Total equity

    69,998

    65,901

    Total liabilities and equity

    $

    418,178

    $

    379,005

    ASHFORD INC. AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF OPERATIONS

    (unaudited, in thousands, except per share amounts)

    Three Months Ended

    Six Months Ended

    June 30,

    June 30,

    2019

    2018

    2019

    2018

    REVENUE

    Advisory services:

    Base advisory fee

    $

    11,190

    $

    11,174

    $

    21,812

    $

    21,885

    Incentive advisory fee

    169

    452

    339

    904

    Reimbursable expenses

    3,220

    2,496

    5,729

    4,445

    Non-cash stock/unit-based compensation

    6,511

    10,318

    12,269

    19,610

    Other advisory revenue

    130

    130

    258

    258

    Audio visual

    30,127

    23,376

    61,102

    46,686

    Project management

    7,700

    15,490

    Other

    4,419

    6,865

    9,787

    9,191

    Total revenue

    63,466

    54,811

    126,786

    102,979

    EXPENSES

    Salaries and benefits

    9,536

    3,476

    24,296

    16,944

    Non-cash stock/unit-based compensation

    9,319

    12,590

    17,345

    25,679

    Cost of revenues for audio visual

    22,229

    17,021

    43,668

    33,608

    Cost of revenues for project management

    2,602

    5,314

    Depreciation and amortization

    4,934

    1,193

    9,461

    2,233

    General and administrative

    10,765

    8,769

    18,740

    15,024

    Impairment

    1,919

    Other

    3,138

    892

    4,477

    1,738

    Total operating expenses

    62,523

    43,941

    123,301

    97,145

    OPERATING INCOME (LOSS)

    943

    10,870

    3,485

    5,834

    Equity in earnings (loss) of unconsolidated entities

    (298)

    (573)

    Interest expense

    (445)

    (161)

    (742)

    (304)

    Amortization of loan costs

    (70)

    (24)

    (139)

    (47)

    Interest income

    9

    73

    29

    185

    Other income (expense)

    (42)

    (221)

    (95)

    (260)

    INCOME (LOSS) BEFORE INCOME TAXES

    97

    10,537

    1,965

    5,408

    Income tax (expense) benefit

    (426)

    (1,605)

    (1,726)

    (2,311)

    NET INCOME (LOSS)

    (329)

    8,932

    239

    3,097

    (Income) loss from consolidated entities attributable to noncontrolling
    interests

    131

    118

    294

    291

    Net (income) loss attributable to redeemable noncontrolling interests

    310

    (90)

    289

    (151)

    NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

    112

    8,960

    822

    3,237

    Preferred dividends

    (2,791)

    (5,583)

    Amortization of preferred stock discount

    (484)

    (975)

    NET INCOME (LOSS) ATTRIBUTABLE TO COMMON
    STOCKHOLDERS

    $

    (3,163)

    $

    8,960

    $

    (5,736)

    $

    3,237

    INCOME (LOSS) PER SHARE – BASIC AND DILUTED

    Basic:

    Net income (loss) attributable to common stockholders

    $

    (1.28)

    $

    4.26

    $

    (2.35)

    $

    1.54

    Weighted average common shares outstanding – basic

    2,462

    2,095

    2,441

    2,094

    Diluted:

    Net income (loss) attributable to common stockholders

    $

    (3.00)

    $

    0.93

    $

    (3.94)

    $

    (1.40)

    Weighted average common shares outstanding – diluted

    2,717

    2,487

    2,583

    2,219

    ASHFORD INC. AND SUBSIDIARIES

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

    (unaudited, in thousands)

    Three Months Ended

    Six Months Ended

    June 30,

    June 30,

    2019

    2018

    2019

    2018

    Net income (loss)

    $

    (329)

    $

    8,932

    $

    239

    $

    3,097

    (Income) loss from consolidated entities attributable to noncontrolling
    interests

    131

    118

    294

    291

    Net (income) loss attributable to redeemable noncontrolling interests

    310

    (90)

    289

    (151)

    Net income (loss) attributable to the company

    112

    8,960

    822

    3,237

    Interest expense

    393

    135

    650

    256

    Amortization of loan costs

    65

    17

    128

    33

    Depreciation and amortization

    6,036

    1,741

    11,382

    3,244

    Income tax expense (benefit)

    421

    1,620

    1,651

    2,252

    Net income (loss) attributable to redeemable noncontrolling
    interests

    (6)

    18

    (10)

    6

    EBITDA

    7,021

    12,491

    14,623

    9,028

    Non-cash stock-based compensation

    2,691

    2,272

    4,847

    6,065

    Market change in deferred compensation plan

    (4,817)

    (6,375)

    (4,077)

    (5,814)

    Change in contingent consideration fair value

    1,430

    346

    1,445

    559

    Transaction costs

    3,133

    3,020

    4,113

    4,176

    Software implementation costs

    18

    45

    Reimbursed software costs

    (526)

    (439)

    (1,167)

    (676)

    Impairment

    1,919

    Dead deal costs

    87

    Legal and settlement costs

    (104)

    (50)

    Severance and executive recruiting costs

    457

    660

    1,301

    Amortization of hotel signing fees and lock subsidies

    149

    109

    327

    248

    Other (gain) loss on disposal of assets

    69

    (117)

    43

    (117)

    Foreign currency transactions (gain) loss

    (32)

    58

    (21)

    22

    Adjusted EBITDA

    $

    9,575

    $

    11,279

    $

    20,880

    $

    16,706

    ASHFORD INC. AND SUBSIDIARIES

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

    (unaudited, in thousands, except per share amounts)

    Three Months Ended

    Six Months Ended

    June 30,

    June 30,

    2019

    2018

    2019

    2018

    Net income (loss)

    $

    (329)

    $

    8,932

    $

    239

    $

    3,097

    (Income) loss from consolidated entities attributable to noncontrolling
    interests

    131

    118

    294

    291

    Net (income) loss attributable to redeemable noncontrolling interests

    310

    (90)

    289

    (151)

    Preferred dividends

    (2,791)

    (5,583)

    Amortization of preferred stock discount

    (484)

    (975)

    Net income (loss) attributable to common stockholders

    (3,163)

    8,960

    (5,736)

    3,237

    Amortization of loan costs

    65

    17

    128

    33

    Depreciation and amortization

    6,036

    1,741

    11,382

    3,244

    Net income (loss) attributable to redeemable noncontrolling interests

    (6)

    18

    (10)

    6

    Preferred dividends

    2,791

    5,583

    Amortization of preferred stock discount

    484

    975

    Non-cash stock-based compensation

    2,691

    2,272

    4,847

    6,065

    Market change in deferred compensation plan

    (4,817)

    (6,375)

    (4,077)

    (5,814)

    Change in contingent consideration fair value

    1,430

    346

    1,445

    559

    Transaction costs

    3,133

    3,020

    4,113

    4,176

    Software implementation costs

    18

    45

    Reimbursed software costs

    (526)

    (439)

    (1,167)

    (676)

    Impairment

    1,919

    Dead deal costs

    87

    Legal and settlement costs

    (104)

    (50)

    Severance and executive recruiting costs

    457

    660

    1,301

    Amortization of hotel signing fees and lock subsidies

    149

    109

    327

    248

    Other (gain) loss on disposal of assets

    69

    (117)

    43

    (117)

    Foreign currency transactions (gain) loss

    (32)

    58

    (21)

    22

    GAAP income tax expense (benefit)

    421

    1,620

    1,651

    2,252

    Adjusted income tax (expense) benefit (1)

    (477)

    (1,620)

    (1,407)

    (2,252)

    Adjusted net income

    $

    8,705

    $

    9,524

    $

    18,823

    $

    14,198

    Adjusted net income per diluted share available to common stockholders

    $

    2.04

    $

    3.61

    $

    4.43

    $

    5.33

    Weighted average diluted shares

    4,270

    2,640

    4,251

    2,664

    Components of weighted average diluted shares

    Common shares

    2,466

    2,099

    2,444

    2,098

    Series B cumulative convertible preferred stock

    1,450

    1,450

    Deferred compensation plan

    203

    206

    203

    207

    Stock options

    16

    250

    43

    290

    OpenKey put option

    52

    26

    42

    22

    JSAV put option

    72

    50

    59

    38

    Restricted shares

    11

    9

    10

    9

    Weighted average diluted shares

    4,270

    2,640

    4,251

    2,664

    Reconciliation of income tax expense (benefit) to adjusted income tax
    (expense) benefit

    GAAP income tax (expense) benefit

    $

    (426)

    $

    (1,605)

    $

    (1,726)

    $

    (2,311)

    Less GAAP income tax (expense) benefit attributable to noncontrolling
    interests

    (5)

    15

    (75)

    (59)

    GAAP income tax (expense) benefit excluding noncontrolling interests

    (421)

    (1,620)

    (1,651)

    (2,252)

    Less deferred income tax (expense) benefit

    56

    (244)

    Adjusted income tax (expense) benefit (1)

    $

    (477)

    $

    (1,620)

    $

    (1,407)

    $

    (2,252)

    (1)

    Income tax expense (benefit) is adjusted to exclude the effects of deferred income tax expense (benefit) because current income tax expense (benefit) (i) provides a more accurate period-over-period comparison of the ongoing operating performance of our advisory and hospitality products and services businesses, and (ii) provides more useful information to investors regarding our economic performance inclusive of the impacts from the Tax Cuts and Jobs Act. See Note 12 to our consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2018.

    ASHFORD INC. AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF OPERATIONS AND

    RECONCILIATION OF NET INCOME (LOSS) TO EBITDA, ADJUSTED EBITDA AND ADJUSTED NET INCOME (LOSS) BY SEGMENT

    (unaudited, in thousands, except per share amounts)

    Three Months Ended June 30, 2019

    Three Months Ended June 30, 2018

    REIT
    Advisory

    Hospitality
    Products
    & Services

    Corporate/
    Other

    Ashford Inc.
    Consolidated

    REIT
    Advisory

    Hospitality
    Products
    & Services

    Corporate/
    Other

    Ashford Inc.
    Consolidated

    REVENUE

    Advisory services:

    Base advisory fee – Trust

    $

    8,415

    $

    $

    $

    8,415

    $

    8,862

    $

    $

    $

    8,862

    Incentive advisory fee – Trust

    452

    452

    Reimbursable expenses – Trust

    2,658

    2,658

    1,997

    1,997

    Non-cash stock/unit-based compensation – Trust

    4,548

    4,548

    8,940

    8,940

    Base advisory fee – Braemar

    2,775

    2,775

    2,312

    2,312

    Incentive advisory fee – Braemar

    169

    169

    Reimbursable expenses – Braemar

    562

    562

    499

    499

    Non-cash stock/unit-based compensation – Braemar

    1,963

    1,963

    1,378

    1,378

    Other advisory revenue – Braemar

    130

    130

    130

    130

    Audio visual

    30,127

    30,127

    23,376

    23,376

    Project management

    7,700

    7,700

    Other

    1,421

    2,998

    4,419

    628

    6,237

    6,865

    Total revenue

    22,641

    40,825

    63,466

    25,198

    29,613

    54,811

    EXPENSES

    Salaries and benefits

    5,675

    8,164

    13,839

    2,418

    7,101

    9,519

    Market change in deferred compensation plan

    (4,817)

    (4,817)

    (6,375)

    (6,375)

    REIT non-cash stock/unit-based compensation

    6,511

    105

    6,616

    10,318

    10,318

    AINC and subsidiary non-cash stock-based compensation

    90

    2,613

    2,703

    2,272

    2,272

    Reimbursable expenses

    3,220

    3,220

    2,496

    2,496

    Cost of audio visual revenues

    22,229

    22,229

    17,021

    17,021

    Cost of project management revenues

    2,602

    2,602

    General and administrative

    4,001

    4,058

    8,059

    2,733

    3,872

    6,605

    Depreciation and amortization

    1,570

    3,268

    96

    4,934

    369

    503

    321

    1,193

    Other

    3,139

    (1)

    3,138

    545

    347

    892

    Total operating expenses

    11,301

    41,109

    10,113

    62,523

    13,183

    23,220

    7,538

    43,941

    OPERATING INCOME (LOSS)

    11,340

    (284)

    (10,113)

    943

    12,015

    6,393

    (7,538)

    10,870

    Other

    (773)

    (73)

    (846)

    27

    (432)

    72

    (333)

    INCOME (LOSS) BEFORE INCOME TAXES

    11,340

    (1,057)

    (10,186)

    97

    12,042

    5,961

    (7,466)

    10,537

    Income tax (expense) benefit

    (2,550)

    (49)

    2,173

    (426)

    (1,848)

    (1,658)

    1,901

    (1,605)

    NET INCOME (LOSS)

    8,790

    (1,106)

    (8,013)

    (329)

    10,194

    4,303

    (5,565)

    8,932

    (Income) loss from consolidated entities attributable to noncontrolling interests

    131

    131

    118

    118

    Net (income) loss attributable to redeemable noncontrolling interests

    304

    6

    310

    (72)

    (18)

    (90)

    NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

    $

    8,790

    $

    (671)

    $

    (8,007)

    $

    112

    $

    10,194

    $

    4,349

    $

    (5,583)

    $

    8,960

    Interest expense

    357

    36

    393

    135

    135

    Amortization of loan costs

    17

    48

    65

    17

    17

    Depreciation and amortization

    1,570

    4,371

    95

    6,036

    369

    1,051

    321

    1,741

    Income tax expense (benefit)

    2,550

    44

    (2,173)

    421

    1,848

    1,673

    (1,901)

    1,620

    Net income (loss) attributable to redeemable noncontrolling interests

    (6)

    (6)

    18

    18

    EBITDA

    12,910

    4,118

    (10,007)

    7,021

    12,411

    7,225

    (7,145)

    12,491

    Non-cash stock-based compensation

    77

    2,614

    2,691

    2,272

    2,272

    Market change in deferred compensation plan

    (4,817)

    (4,817)

    (6,375)

    (6,375)

    Change in contingent consideration fair value

    1,430

    1,430

    346

    346

    Transaction costs

    199

    2,934

    3,133

    3,020

    3,020

    Software implementation costs

    18

    18

    Reimbursed software costs, net

    (526)

    (526)

    (439)

    (439)

    Legal and settlement costs

    (104)

    (104)

    Severance and executive recruiting costs

    448

    9

    457

    Amortization of hotel signing fees and lock subsidies

    149

    149

    109

    109

    Other (gain) loss on disposal of assets

    69

    69

    (117)

    (117)

    Foreign currency transactions (gain) loss

    (32)

    (32)

    58

    58

    Adjusted EBITDA

    12,384

    6,458

    (9,267)

    9,575

    11,972

    7,275

    (7,968)

    11,279

    Interest expense

    (357)

    (36)

    (393)

    (135)

    (135)

    Adjusted income tax (expense) benefit

    (1,168)

    (1,016)

    1,707

    (477)

    (1,848)

    (1,673)

    1,901

    (1,620)

    Adjusted net income (loss)

    $

    11,216

    $

    5,085

    $

    (7,596)

    $

    8,705

    $

    10,124

    $

    5,467

    $

    (6,067)

    $

    9,524

    Adjusted net income (loss) per diluted share available to common stockholders (1)

    $

    2.63

    $

    1.19

    $

    (1.78)

    $

    2.04

    $

    3.83

    $

    2.07

    $

    (2.30)

    $

    3.61

    Weighted average diluted shares

    4,270

    4,270

    4,270

    4,270

    2,640

    2,640

    2,640

    2,640

    (1)

    The sum of the adjusted net income (loss) per diluted share available to common stockholders, as calculated for the segments, may differ from the consolidated total due to rounding.

    ASHFORD INC. AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF OPERATIONS AND

    RECONCILIATION OF NET INCOME (LOSS) TO EBITDA, ADJUSTED EBITDA AND ADJUSTED NET INCOME (LOSS) BY SEGMENT

    (unaudited, in thousands, except per share amounts)

    Six Months Ended June 30, 2019

    Six Months Ended June 30, 2018

    REIT
    Advisory

    Hospitality
    Products
    & Services

    Corporate/
    Other

    Ashford Inc.
    Consolidated

    REIT
    Advisory

    Hospitality
    Products
    & Services

    Corporate/
    Other

    Ashford Inc.
    Consolidated

    REVENUE

    Advisory services:

    Base advisory fee – Trust

    $

    16,460

    $

    $

    $

    16,460

    $

    17,466

    $

    $

    $

    17,466

    Incentive advisory fee – Trust

    904

    904

    Reimbursable expenses – Trust

    4,698

    4,698

    3,526

    3,526

    Non-cash stock/unit-based compensation – Trust

    8,837

    8,837

    15,685

    15,685

    Base advisory fee – Braemar

    5,352

    5,352

    4,419

    4,419

    Incentive advisory fee – Braemar

    339

    339

    Reimbursable expenses – Braemar

    1,031

    1,031

    919

    919

    Non-cash stock/unit-based compensation – Braemar

    3,432

    3,432

    3,925

    3,925

    Other advisory revenue – Braemar

    258

    258

    258

    258

    Audio visual

    61,102

    61,102

    46,686

    46,686

    Project management

    15,490

    15,490

    Other

    2,850

    6,937

    9,787

    1,117

    8,074

    9,191

    Total revenue

    43,257

    83,529

    126,786

    48,219

    54,760

    102,979

    EXPENSES

    Salaries and benefits

    11,173

    16,172

    27,345

    4,567

    17,527

    22,094

    Market change in deferred compensation plan

    (4,077)

    (4,077)

    (5,814)

    (5,814)

    REIT non-cash stock/unit-based compensation

    12,269

    214

    12,483

    19,610

    19,610

    AINC and subsidiary non-cash stock-based compensation

    96

    4,766

    4,862

    8

    6,061

    6,069

    Reimbursable expenses

    5,729

    5,729

    4,445

    4,445

    Cost of audio visual revenues

    43,668

    43,668

    33,608

    33,608

    Cost of project management revenues

    5,314

    5,314

    General and administrative

    8,009

    6,030

    14,039

    5,227

    6,016

    11,243

    Depreciation and amortization

    2,753

    6,489

    219

    9,461

    759

    995

    479

    2,233

    Impairment

    1,863

    56

    1,919

    Other

    4,478

    (1)

    4,477

    1,179

    559

    1,738

    Total operating expenses

    20,751

    79,441

    23,109

    123,301

    26,677

    45,584

    24,884

    97,145

    OPERATING INCOME (LOSS)

    22,506

    4,088

    (23,109)

    3,485

    21,542

    9,176

    (24,884)

    5,834

    Other

    (1,384)

    (136)

    (1,520)

    46

    (656)

    184

    (426)

    INCOME (LOSS) BEFORE INCOME TAXES

    22,506

    2,704

    (23,245)

    1,965

    21,588

    8,520

    (24,700)

    5,408

    Income tax (expense) benefit

    (5,039)

    (1,662)

    4,975

    (1,726)

    (3,964)

    (2,539)

    4,192

    (2,311)

    NET INCOME (LOSS)

    17,467

    1,042

    (18,270)

    239

    17,624

    5,981

    (20,508)

    3,097

    (Income) loss from consolidated entities attributable to noncontrolling interests

    294

    294

    291

    291

    Net (income) loss attributable to redeemable noncontrolling interests

    279

    10

    289

    (145)

    (6)

    (151)

    NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

    $

    17,467

    $

    1,615

    $

    (18,260)

    $

    822

    $

    17,624

    $

    6,127

    $

    (20,514)

    $

    3,237

    Interest expense

    580

    70

    650

    256

    256

    Amortization of loan costs

    32

    96

    128

    33

    33

    Depreciation and amortization

    2,753

    8,411

    218

    11,382

    759

    2,006

    479

    3,244

    Income tax expense (benefit)

    5,039

    1,587

    (4,975)

    1,651

    3,964

    2,480

    (4,192)

    2,252

    Net income (loss) attributable to redeemable noncontrolling interests

    (10)

    (10)

    6

    6

    EBITDA

    25,259

    12,225

    (22,861)

    14,623

    22,347

    10,902

    (24,221)

    9,028

    Non-cash stock-based compensation

    81

    4,766

    4,847

    4

    6,061

    6,065

    Market change in deferred compensation plan

    (4,077)

    (4,077)

    (5,814)

    (5,814)

    Change in contingent consideration fair value

    1,445

    1,445

    559

    559

    Transaction costs

    473

    3,640

    4,113

    70

    4,106

    4,176

    Software implementation costs

    45

    45

    Reimbursed software costs, net

    (1,167)

    (1,167)

    (676)

    (676)

    Impairment

    1,863

    56

    1,919

    Dead deal costs

    87

    87

    Legal and settlement costs

    (50)

    (50)

    Severance and executive recruiting costs

    651

    9

    660

    1,301

    1,301

    Amortization of hotel signing fees and lock subsidies

    327

    327

    248

    248

    Other (gain) loss on disposal of assets

    43

    43

    (117)

    (117)

    Foreign currency transactions (gain) loss

    (21)

    (21)

    22

    22

    Adjusted EBITDA

    24,092

    15,224

    (18,436)

    20,880

    23,534

    11,129

    (17,957)

    16,706

    Interest expense

    (580)

    (70)

    (650)

    (256)

    (256)

    Adjusted income tax (expense) benefit

    (2,677)

    (2,758)

    4,028

    (1,407)

    (3,964)

    (2,480)

    4,192

    (2,252)

    Adjusted net income (loss)

    $

    21,415

    $

    11,886

    $

    (14,478)

    $

    18,823

    $

    19,570

    $

    8,393

    $

    (13,765)

    $

    14,198

    Adjusted net income (loss) per diluted share available to common stockholders (1)

    $

    5.04

    $

    2.80

    $

    (3.41)

    $

    4.43

    $

    7.35

    $

    3.15

    $

    (5.17)

    $

    5.33

    Weighted average diluted shares

    4,251

    4,251

    4,251

    4,251

    2,664

    2,664

    2,664

    2,664

    (1)

    The sum of the adjusted net income (loss) per diluted share available to common stockholders, as calculated for the segments, may differ from the consolidated total due to rounding.

    ASHFORD INC. AND SUBSIDIARIES

    HOSPITALITY PRODUCTS & SERVICES

    CONSOLIDATED STATEMENTS OF OPERATIONS AND

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

    (unaudited, in thousands, except per share amounts)

    Three Months Ended June 30, 2019

    Three Months Ended June 30, 2018

    Premier

    JSAV

    OpenKey

    Other (1)

    Hospitality
    Products
    & Services

    Premier

    JSAV

    OpenKey

    Other (1)

    Hospitality
    Products
    & Services

    REVENUE

    Audio visual

    30,127

    30,127

    23,376

    23,376

    Project management

    7,700

    7,700

    Other

    194

    2,804

    2,998

    153

    6,084

    6,237

    Total revenue

    7,700

    30,127

    194

    2,804

    40,825

    23,376

    153

    6,084

    29,613

    EXPENSES

    Salaries and benefits

    1,115

    3,707

    399

    454

    5,675

    1,622

    499

    297

    2,418

    REIT non-cash stock/unit-based compensation

    105

    105

    AINC and subsidiary non-cash stock-based compensation

    57

    9

    24

    90

    Cost of audio visual revenues

    22,229

    22,229

    17,021

    17,021

    Cost of project management revenues

    2,602

    2,602

    General and administrative

    439

    2,730

    296

    536

    4,001

    2,065

    407

    261

    2,733

    Depreciation and amortization

    2,738

    503

    7

    20

    3,268

    489

    7

    7

    503

    Other

    1,621

    49

    1,469

    3,139

    (3)

    548

    545

    Total operating expenses

    7,056

    30,799

    775

    2,479

    41,109

    21,197

    910

    1,113

    23,220

    OPERATING INCOME (LOSS)

    644

    (672)

    (581)

    325

    (284)

    2,179

    (757)

    4,971

    6,393

    Other

    (420)

    (353)

    (773)

    (412)

    (7)

    (13)

    (432)

    INCOME (LOSS) BEFORE INCOME TAXES

    644

    (1,092)

    (581)

    (28)

    (1,057)

    1,767

    (764)

    4,958

    5,961

    Income tax (expense) benefit

    (342)

    319

    (26)

    (49)

    (502)

    (1,156)

    (1,658)

    NET INCOME (LOSS)

    302

    (773)

    (581)

    (54)

    (1,106)

    1,265

    (764)

    3,802

    4,303

    (Income) loss from consolidated entities attributable to
    noncontrolling interests

    152

    (21)

    131

    (82)

    187

    13

    118

    Net (income) loss attributable to redeemable noncontrolling
    interests

    133

    171

    304

    (295)

    223

    (72)

    NET INCOME (LOSS) ATTRIBUTABLE TO THE
    COMPANY

    $

    302

    $

    (640)

    $

    (258)

    $

    (75)

    $

    (671)

    $

    $

    888

    $

    (354)

    $

    3,815

    $

    4,349

    Interest expense

    314

    43

    357

    122

    13

    135

    Amortization of loan costs

    12

    3

    2

    17

    10

    3

    4

    17

    Depreciation and amortization

    2,738

    1,542

    4

    87

    4,371

    1,001

    3

    47

    1,051

    Income tax expense (benefit)

    342

    (324)

    26

    44

    517

    1,156

    1,673

    EBITDA

    3,382

    904

    (251)

    83

    4,118

    2,538

    (348)

    5,035

    7,225

    Non-cash stock-based compensation

    57

    8

    12

    77

    Change in contingent consideration fair value

    1,430

    1,430

    Transaction costs

    80

    119

    199

    Severance and executive recruiting costs

    98

    350

    448

    Amortization of hotel signing fees and lock subsidies

    122

    27

    149

    100

    9

    109

    Other (gain) loss on disposal of assets

    69

    69

    (111)

    (6)

    (117)

    Foreign currency transactions (gain) loss

    (32)

    (32)

    58

    58

    Adjusted EBITDA

    3,537

    2,931

    (212)

    202

    6,458

    2,585

    (339)

    5,029

    7,275

    Interest expense

    (314)

    (43)

    (357)

    (122)

    (13)

    (135)

    Adjusted income tax (expense) benefit

    (1,089)

    49

    24

    (1,016)

    (517)

    (1,156)

    (1,673)

    Adjusted net income (loss)

    $

    2,448

    $

    2,666

    $

    (212)

    $

    183

    $

    5,085

    $

    $

    1,946

    $

    (339)

    $

    3,860

    $

    5,467

    Adjusted net income (loss) per diluted share available to
    common stockholders (2)

    $

    0.57

    $

    0.62

    $

    (0.05)

    $

    0.04

    $

    1.19

    $

    $

    0.74

    $

    (0.13)

    $

    1.46

    $

    2.07

    Weighted average diluted shares

    4,270

    4,270

    4,270

    4,270

    4,270

    2,640

    2,640

    2,640

    2,640

    2,640

    (1)

    Represents RED Hospitality & Leisure LLC, Pure Wellness and Lismore Capital LLC.

    (2)

    The sum of the adjusted net income (loss) per diluted share available to common stockholders, as calculated for the subsidiaries, may differ from the Hospitality Products & Services total due to rounding.

    ASHFORD INC. AND SUBSIDIARIES

    HOSPITALITY PRODUCTS & SERVICES

    CONSOLIDATED STATEMENTS OF OPERATIONS AND

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

    (unaudited, in thousands, except per share amounts)

    Six Months Ended June 30, 2019

    Six Months Ended June 30, 2018

    Premier

    JSAV

    OpenKey

    Other (1)

    Hospitality
    Products
    & Services

    Premier

    JSAV

    OpenKey

    Other (1)

    Hospitality
    Products
    & Services

    REVENUE

    Audio visual

    $

    $

    61,102

    $

    $

    $

    61,102

    $

    $

    46,686

    $

    $

    $

    46,686

    Project management

    15,490

    15,490

    Other

    451

    6,486

    6,937

    472

    7,602

    8,074

    Total revenue

    15,490

    61,102

    451

    6,486

    83,529

    46,686

    472

    7,602

    54,760

    EXPENSES

    Salaries and benefits

    2,057

    7,286

    885

    945

    11,173

    2,937

    1,026

    604

    4,567

    REIT non-cash stock/unit-based compensation

    214

    214

    AINC and subsidiary non-cash stock-based compensation

    60

    9

    27

    96

    8

    8

    Cost of audio visual revenues

    43,668

    43,668

    33,608

    33,608

    Cost of project management revenues

    5,314

    5,314

    General and administrative

    723

    5,702

    664

    920

    8,009

    3,966

    748

    513

    5,227

    Depreciation and amortization

    5,476

    958

    14

    41

    6,489

    943

    13

    39

    995

    Other

    1,639

    142

    2,697

    4,478

    292

    887

    1,179

    Total operating expenses

    13,844

    59,262

    1,732

    4,603

    79,441

    41,454

    2,087

    2,043

    45,584

    OPERATING INCOME (LOSS)

    1,646

    1,840

    (1,281)

    1,883

    4,088

    5,232

    (1,615)

    5,559

    9,176

    Other

    (753)

    (1)

    (630)

    (1,384)

    (621)

    (14)

    (21)

    (656)

    INCOME (LOSS) BEFORE INCOME TAXES

    1,646

    1,087

    (1,282)

    1,253

    2,704

    4,611

    (1,629)

    5,538

    8,520

    Income tax (expense) benefit

    (768)

    (568)

    (326)

    (1,662)

    (1,248)

    (1,291)

    (2,539)

    NET INCOME (LOSS)

    878

    519

    (1,282)

    927

    1,042

    3,363

    (1,629)

    4,247

    5,981

    (Income) loss from consolidated entities attributable to
    noncontrolling interests

    329

    (35)

    294

    (93)

    343

    41

    291

    Net (income) loss attributable to redeemable noncontrolling
    interests

    (94)

    373

    279

    (650)

    505

    (145)

    NET INCOME (LOSS) ATTRIBUTABLE TO THE
    COMPANY

    $

    878

    $

    425

    $

    (580)

    $

    892

    $

    1,615

    $

    $

    2,620

    $

    (781)

    $

    4,288

    $

    6,127

    Interest expense

    498

    82

    580

    240

    16

    256

    Amortization of loan costs

    23

    6

    3

    32

    20

    6

    7

    33

    Depreciation and amortization

    5,476

    2,768

    7

    160

    8,411

    1,925

    6

    75

    2,006

    Income tax expense (benefit)

    768

    493

    326

    1,587

    1,189

    1,291

    2,480

    EBITDA

    7,122

    4,207

    (567)

    1,463

    12,225

    5,994

    (769)

    5,677

    10,902

    Non-cash stock-based compensation

    60

    8

    13

    81

    4

    4

    Change in contingent consideration fair value

    1,445

    1,445

    Transaction costs

    279

    194

    473

    64

    6

    70

    Severance and executive recruiting costs

    98

    533

    20

    651

    Amortization of hotel signing fees and lock subsidies

    262

    65

    327

    228

    20

    248

    Other (gain) loss on disposal of assets

    43

    43

    (111)

    (6)

    (117)

    Foreign currency transactions (gain) loss

    (21)

    (21)

    22

    22

    Adjusted EBITDA

    7,280

    6,756

    (469)

    1,657

    15,224

    6,197

    (745)

    5,677

    11,129

    Interest expense

    (498)

    (82)

    (580)

    (240)

    (16)

    (256)

    Adjusted income tax (expense) benefit

    (2,162)

    (276)

    (320)

    (2,758)

    (1,189)

    (1,291)

    (2,480)

    Adjusted net income (loss)

    $

    5,118

    $

    5,982

    $

    (469)

    $

    1,255

    $

    11,886

    $

    $

    4,768

    $

    (745)

    $

    4,370

    $

    8,393

    Adjusted net income (loss) per diluted share available to
    common stockholders (2)

    $

    1.20

    $

    1.41

    $

    (0.11)

    $

    0.30

    $

    2.80

    $

    $

    1.79

    $

    (0.28)

    $

    1.64

    $

    3.15

    Weighted average diluted shares

    4,251

    4,251

    4,251

    4,251

    4,251

    2,664

    2,664

    2,664

    2,664

    2,664

    (1)

    Represents RED Hospitality & Leisure LLC, Pure Wellness and Lismore Capital LLC.

    (2)

    The sum of the adjusted net income (loss) per diluted share available to common stockholders, as calculated for the subsidiaries, may differ from the Hospitality Products & Services total due to rounding.

    Cision View original content:http://www.prnewswire.com/news-releases/ashford-reports-second-quarter-2019-results-300895319.html

    SOURCE Ashford Inc.

    Be the first to comment

    Leave a Reply