Ashford Prime Reports Third Quarter 2016 Results

Mittwoch, 02.11.2016 21:20 von

PR Newswire

DALLAS, Nov. 2, 2016 /PRNewswire/ -- Ashford Hospitality Prime, Inc. (NYSE: AHP) ("Ashford Prime" or the "Company") today reported the following results and performance measures for the third quarter ended September 30, 2016.  The performance measurements for Occupancy, Average Daily Rate (ADR), Revenue Per Available Room (RevPAR), and Hotel EBITDA are comparable assuming each of the hotel properties in the Company's hotel portfolio as of September 30, 2016 were owned as of the beginning of each of the periods presented.  Unless otherwise stated, all reported results compare the third quarter ended September 30, 2016, with the third quarter ended September 30, 2015 (see discussion below).  The reconciliation of non-GAAP financial measures is included in the financial tables accompanying this press release.

STRATEGIC OVERVIEW

  • Focused strategy of investing in luxury hotels in resort and gateway markets
  • Targets conservative leverage levels of Net Debt/EBITDA of 5.0x or less
  • Highly-aligned management team and advisory structure
  • Dividend yield of approximately 3.8%

FINANCIAL AND OPERATING HIGHLIGHTS

  • Net income attributable to common stockholders was $15.9 million or $0.55 per diluted share
  • Comparable RevPAR for all hotels increased 4.3% to $217.11 during the third quarter
  • Adjusted EBITDA was $22.0 million
  • Adjusted funds from operations (AFFO) was $0.38 per diluted share for the quarter
  • Capex invested in the quarter was $10 million
  • During the quarter, the Company completed the sale of the 250-room Courtyard Seattle Downtown/Lake Union for $84.5 million in cash ($338,000 per key), which represented a trailing 12-month cap rate of 6.8% on net operating income

WEISMAN GROUP OFFER UPDATE

  • The Company intends to provide an update on the unsolicited offer it received from the Weisman Group as well as other strategic matters on tomorrow's conference call

ADVISORY AGREEMENT NEGOTIATION WITH ASHFORD INC.

  • A special committee of independent directors of the board has been formed to negotiate with a special committee of independent directors from the Ashford Inc. board regarding amending the advisory agreement with a focus on the size of the termination fee and change of control provisions; however, no assurances can be given that progress will be made on these fronts

RICHARD J. STOCKTON APPOINTED AS CEO

Today, the Company announced that its Board of Directors has appointed Richard J. Stockton as the Chief Executive Officer of the Company, effective November 14, 2016.  Richard will be attending several upcoming investor conferences including NAREIT's REITWORLD Convention in Phoenix, AZ on November 15-17, the FBR Investor Conference in New York, NY November 29th, and the SunTrust Lodging & Leisure Conference in Boston, MA on December 1st.  Richard brings a wealth of real estate experience and accomplishments to the Company.  He spent over 15 years at Morgan Stanley in real estate investment banking where he rose from an Associate to Managing Director and regional group head.  At Morgan Stanley, he was head of EMEA Real Estate Banking in London, executing business across Europe, the Middle East, and Africa, and as co-head of the Asia Pacific Real Estate Banking Group, he was responsible for a team of over 20 real estate investment bankers in Hong Kong, Singapore, Sydney and Mumbai.  He left Morgan Stanley in 2013 to become President & CEO-Americas for OUE Limited, a publicly-listed Singaporean property company with over $5 billion in assets.  Most recently, Richard served as Global Chief Operating Officer, Real Estate at Carval Investors, a subsidiary of Cargill with approximately $1 billion in real estate investments and operations in the U.S., Canada, United Kingdom and France.  At Carval, he developed a strategic plan for their real estate business and oversaw capital formation, marketing and operations while also serving as a member of the Global Real Estate Investment Committee.

CORPORATE GOVERNANCE ENHANCEMENTS

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:

  • Adoption of a majority voting standard for uncontested director elections and a plurality voting standard in contested director elections to be voted on at the next shareholder meeting;
  • Separate the roles of Chairman and CEO;
  • Prohibit share recycling with respect to share forfeitures, stock options and stock appreciation rights under the Company's stock plan by executives and directors;
  • Implementation of a mandatory equity award retention period for executives and directors;
  • Adoption of a proxy access resolution which would enable a shareholder, or a group of not more than 20 shareholders, who have continuously owned 3% or more of the Company's common stock for a minimum of 3 years to include nominees in its proxy materials for the greater of two or 20% of the Board; and
  • Addition of up to two independent directors to the Board, one of which, Ken Fearn, was announced during the quarter

ADDITION OF KEN FEARN TO THE BOARD OF DIRECTORS

During the quarter, the Company announced that Ken Fearn has joined the Board of Directors bringing the total number of directors to eight and the total number of independent directors to six.  Ken brings over 21 years of real estate and hospitality experience to the Board.  Currently, he is the founder and Managing Partner of Integrated Capital, a private equity real estate firm with a focus on hospitality assets in markets in the U.S.  Prior to founding Integrated Capital, he was Managing Director and Chief Financial Officer of Maritz, Wolff & Co., a private equity firm engaged in real estate acquisition and development that managed three private equity investment funds totaling $500 million focused on acquiring luxury hotels and resorts.  Prior to Maritz, Wolff, he was with McKinsey & Company in Los Angeles, where he worked with Fortune 200 companies to address issues of profitability and develop business strategies.  Ken's extensive contacts in the hospitality and commercial real estate industries will be beneficial in his service on the Board of Directors.

UPDATE ON THE BARDESSONO HOTEL & SPA PERFORMANCE

During the first full year of ownership of the Bardessono Hotel & Spa, RevPAR increased 7.2%, Hotel EBITDA increased 32.7%, Hotel EBITDA Margin increased 546 basis points, and Hotel EBITDA flow-through was 159%.

CAPITAL STRUCTURE

At September 30, 2016, the Company had total assets of $1.3 billion.  As of September 30, 2016, the Company had $769 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 4.7%.

COMPLETES SALE OF COURTYARD SEATTLE DOWNTOWN HOTEL

On July 1, 2016, the Company completed the sale of the 250-room Courtyard Seattle Downtown/Lake Union for $84.5 million in cash ($338,000 per key), which represented a trailing 12-month cap rate of 6.8% on net operating income.  The Company realized approximately $15 million in net proceeds from the disposition following the repayment of approximately $65 million of debt and other transaction costs. 

PORTFOLIO REVPAR

As of September 30, 2016, the portfolio consisted of direct hotel investments with eleven properties.  During the third 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.

  • Comparable RevPAR increased 4.3% to $217.11 for all hotels on a 2.5% increase in ADR and a 1.8% increase in occupancy
  • Comparable RevPAR increased 6.1% to $212.12 for hotels not under renovation on a 4.0% increase in ADR and a 2.0% increase in occupancy

HOTEL EBITDA MARGINS AND QUARTERLY SEASONALITY TRENDS

The Company believes year-over-year Comparable Hotel EBITDA and Comparable Hotel EBITDA Margin comparisons are more meaningful to gauge the performance of the Company's hotels than sequential quarter-over-quarter comparisons.  Given the substantial seasonality in the Company's portfolio, 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 September 15, 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 third quarter ending September 30, 2016.  The dividend, which equates to an annual rate of $0.48 per share, is payable on October 17, 2016, to shareholders of record as of September 30, 2016.

"During the quarter, we continued to make progress on our strategic initiatives through the sale of the Courtyard Seattle at an attractive valuation for our shareholders," said Monty J. Bennett, Ashford Prime's Chairman of the Board.  "We believe these initiatives have been successful.  Additionally, we took meaningful steps to strengthen our corporate governance practices, including adding another independent director, Ken Fearn, to our Board of Directors.  We are also pleased to announce the appointment of Richard Stockton as the Company's new CEO.  We believe Richard's background and skillset are well-suited for leading Ashford Prime, and we will continue to focus on delivering strong operational results and maximizing shareholder value."

INVESTOR CONFERENCE CALL AND SIMULCAST

Ashford Hospitality Prime, Inc. will conduct a conference call on Thursday, November 3, 2016, at 11:00 a.m. ET.  The number to call for this interactive teleconference is (719) 325-2355. A replay of the conference call will be available through Thursday, November 10, 2016, by dialing (719) 457-0820 and entering the confirmation number, 2763832. 

The Company will also provide an online simulcast and rebroadcast of its third 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, November 3, 2016, beginning at 11:00 a.m. ET.  The online replay will follow shortly after the call and continue for approximately one year.

Substantially all of our non-current assets consist of real estate investments 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 located in resort and gateway markets.

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)













September 30, 



December 31,











2016



2015

ASSETS









Investments in hotel properties, net

$                1,018,889



$              1,091,479



Cash and cash equivalents

128,625



105,039



Restricted cash

41,098



33,135



Accounts receivable, net of allowance of $73 and $68, respectively

17,527



13,370



Inventories

1,401



1,451



Note receivable

8,098



8,098



Deferred costs, net

139



755



Prepaid expenses

4,495



3,132



Investment in securities investment fund

-



48,365



Investment in Ashford Inc., at fair value

9,286



10,377



Derivative assets

3,012



753



Other assets

1,623



2,543



Intangible asset, net

22,920



23,160



Due from Ashford Trust OP, net

7



-



Due from related party, net

454



371



Due from third-party hotel managers

6,554



10,722





















Total assets

$                1,264,128



$              1,352,750

















LIABILITIES AND EQUITY







Liabilities:









Indebtedness, net

$                   766,030



$                 835,592



Accounts payable and accrued expenses

51,123



43,568



Dividends payable

4,876



3,439



Unfavorable management contract liabilities

-



158



Due to Ashford Trust OP, net

-



528



Due to Ashford Inc.

3,721



6,369



Due to third-party hotel managers

1,117



1,158



Intangible liability, net

3,640



3,682



Other liabilities

1,354



1,181





















Total liabilities

831,861



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 September 30, 2016 and December 31, 2015, respectively

65,960



62,248

Redeemable noncontrolling interests in operating partnership

63,095



61,781

















Equity:













Common stock, $0.01 par value, 200,000,000 shares authorized, 25,646,528 and 28,471,775 shares issued and













outstanding at September 30, 2016 and December 31, 2015, respectively

256



285





Additional paid-in capital

399,517



438,347





Accumulated deficit

(90,662)



(99,773)







Total stockholders' equity of the Company

309,111



338,859



Noncontrolling interest in consolidated entities

(5,899)



(5,813)





















Total equity

303,212



333,046























Total liabilities and equity

$                1,264,128



$              1,352,750

 

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

(unaudited)











 Three Months Ended 



 Nine Months Ended 









 September 30,  



 September 30,  









2016



2015



2016



2015

REVENUE

















Rooms

$                 73,944



$                 70,584



$               222,778



$               192,868



Food and beverage

20,106



16,346



72,022



58,368



Other

5,568



3,795



16,977



10,038



























Total hotel revenue

99,618



90,725



311,777



261,274



Other

33



34



103



111



























Total revenue

99,651



90,759



311,880



261,385























EXPENSES

















Hotel operating expenses



















Rooms

16,926



14,804



49,841



41,895





Food and beverage

15,944



12,318



51,656



38,926





Other expenses

28,249



25,508



86,923



69,405





Management fees 

3,820



3,709



11,958



10,564





























Total hotel operating expenses

64,939



56,339



200,378



160,790

























Property taxes, insurance and other

5,120



4,585



14,677



13,781



Depreciation and amortization

11,175



11,308



34,342



32,384



Advisory services fee:



















Base advisory fee

2,103



2,144



6,334



6,513





Incentive fee

487



-



772



-





Reimbursable expenses

730



435



2,027



1,417





Non-cash stock/unit-based compensation

1,134



935



3,220



1,846



Transaction costs

63



255



501



255



Corporate, general and administrative:



















Non-cash stock/unit-based compensation

50



-



271



254





Other general and administrative

2,603



1,502



16,143



3,556





























Total operating expenses

88,404



77,503



278,665



220,796























OPERATING INCOME

11,247



13,256



33,215



40,589

























Equity in loss of unconsolidated entity

-



(3,399)



(2,587)



(4,219)



Interest income

50



12



132



21



Gain on sale of hotel property

26,359



-



26,359



-



Other income (expense)

(78)



(59)



(88)



1,233



Interest expense

(9,028)



(8,706)



(28,660)



(26,225)



Amortization of loan costs

(767)



(642)



(2,406)



(1,835)



Write-off of loan costs and exit fees

(2,595)



-



(2,595)



(54)



Unrealized loss on investments

(458)



(5,621)



(1,091)



(5,621)



Unrealized gain (loss) on derivatives

(3,912)



(2,061)



2,218



(2,101)























INCOME (LOSS) BEFORE INCOME TAXES

20,818



(7,220)



24,497



1,788



Income tax (expense) benefit

504



(62)



(1,022)



(371)























NET INCOME (LOSS)

21,322



(7,282)



23,475



1,417

Income from consolidated entities attributable to noncontrolling interest

(2,504)



(1,090)



(2,569)



(1,068)

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

(1,960)



1,532



(1,994)



(671)























NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

16,858



(6,840)



18,912



(322)

Preferred dividends

(994)



(895)



(2,866)



(1,093)























NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

$                 15,864



$                 (7,735)



$                 16,046



$                 (1,415)























INCOME (LOSS) PER SHARE – BASIC AND DILUTED

















Basic:









































Net income (loss) attributable to common stockholders

$                     0.61



$                   (0.29)



$                     0.58



$                   (0.06)



























Weighted average common shares outstanding – basic

25,554



27,162



27,261



25,109

























Diluted:









































Net income (loss) attributable to common stockholders

$                     0.55



$                   (0.29)



$                     0.56



$                   (0.06)



























Weighted average common shares outstanding – diluted

33,874



27,162



31,887



25,109

























Dividends declared per common share:

$                     0.12



$                     0.10



$                     0.34



$                     0.25























 

 

 ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES 

 RECONCILIATION OF NET INCOME TO EBITDA AND ADJUSTED EBITDA 

 (in thousands) 

 (unaudited) 









 Three Months Ended 



 Nine Months Ended 







 September 30,  



 September 30,  







2016



2015



2016



2015





















 Net income (loss) 

$                 21,322



$                 (7,282)



$                 23,475



$                   1,417

 Income from consolidated entities attributable to noncontrolling interest 

(2,504)



(1,090)



(2,569)



(1,068)

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

(1,960)



1,532



(1,994)



(671)

 Net income (loss) attributable to the Company 

16,858



(6,840)



18,912



(322)























Interest income

(50)



(12)



(132)



(21)



Interest expense and amortization of loan costs

9,380



8,965



29,839



26,924



Depreciation and amortization 

10,459



10,594



32,216



30,222



Income tax expense (benefit)

(504)



62



1,022



371



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

1,960



(1,532)



1,994



671





















 EBITDA available to the Company and OP unitholders 

38,103



11,237



83,851



57,845























Amortization of favorable (unfavorable) contract assets (liabilities)

43



(2)



69



(109)



Write-off of loan costs and exit fees

2,595



-



2,595



54



Transaction costs

63



255



501



255



Gain on sale of hotel property

(26,359)



-



(26,359)



-



Unrealized loss on investments

458



5,621



1,091



5,621



Unrealized (gain) loss on derivatives

3,912



2,061



(2,218)



2,097



Other (income) expense 

78



59



88



(1,233)



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

1,234



935



3,541



2,101



Legal and advisory costs

1,830



600



14,056



912



Company's portion of unrealized loss of investment in securities investment fund

-



3,399



2,587



4,219





















 Adjusted EBITDA available to the Company and OP unitholders 

$                 21,957



$                 24,165



$                 79,802



$                 71,762

































































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

 (in thousands, except per share amounts) 

 (unaudited) 



























 Three Months Ended 



 Nine Months Ended 







 September 30,  



 September 30,  







2016



2015



2016



2015





















 Net income (loss) 

$                 21,322



$                 (7,282)



$                 23,475



$                   1,417

 Income from consolidated entities attributable to noncontrolling interest 

(2,504)



(1,090)



(2,569)



(1,068)

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

(1,960)



1,532



(1,994)



(671)

 Preferred dividends 

(994)



(895)



(2,866)



(1,093)

 Net income (loss) attributable to common stockholders 

15,864



(7,735)



16,046



(1,415)























 Depreciation and amortization on real estate 

10,459



10,594



32,216



30,222



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

1,960



(1,532)



1,994



671



 Gain on sale of hotel property 

(26,359)



-



(26,359)



-





















 FFO available to common stockholders and OP unitholders 

1,924



1,327



23,897



29,478























Preferred dividends

994



895



2,866



1,093



Unrealized loss on investments

458



5,621



1,091



5,621



Unrealized (gain) loss on derivatives

3,912



2,061



(2,218)



2,097



Other (income) expense 

78



59



88



(1,233)



Transaction costs

63



255



501



255



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

1,234



935



3,541



2,101



Legal and advisory costs

1,830



600



14,056



912



Write-off of loan costs and exit fees

2,595



-



2,595



54



Company's portion of unrealized loss of investment in securities investment fund

-



3,399



2,587



4,219





















 Adjusted FFO available to the Company and OP unitholders 

$                 13,088



$                 15,152



$                 49,004



$                 44,597





















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

$                     0.38



$                     0.42



$                     1.38



$                     1.31





















 Weighted average diluted shares 

33,995



36,232



35,609



34,046





















 

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

SUMMARY OF INDEBTEDNESS

SEPTEMBER 30, 2016

(dollars in thousands)

(unaudited)























































 Comparable 



 Comparable 













 Fixed-Rate 



 Floating-Rate 



 Total 



 TTM Hotel 



 TTM EBITDA 

Indebtedness



Maturity



Interest Rate



 Debt 



 Debt 



 Debt 



EBITDA (6)



 Debt Yield 































 Senior credit facility - Various 



November 2016



Base Rate(5)+ 1.25% to 2.75% or LIBOR + 2.25% to 3.75%



$                      -



$                      -

(1)

$                      -



   $               N/A 



N/A

 GACC Sofitel - 1 hotel 



March 2017



LIBOR + 2.30%



-



80,000

(4)

80,000



8,306



10.4%

 Credit Agricole Pier House - 1 hotel 



March 2017



LIBOR + 2.25%



-



70,000

(2)

70,000



10,145



14.5%

 Wachovia Philly CY - 1 hotel 



April 2017



5.91%



33,010



-



33,010



13,017



39.4%

 Wachovia 3 - 1 hotel 



April 2017



5.95%



56,136



-



56,136



13,817



24.6%

 Wachovia 7 - 3 hotels 



April 2017



5.95%



246,277



-



246,277



32,445



13.2%

 Column Financial Bardessono - 1 hotel 



December 2017



LIBOR + 4.95%



-



40,000

(2)

40,000



4,848



12.1%

 Apollo Ritz-Carlton St. Thomas - 1 hotel 



December 2017



LIBOR + 4.95%



-



42,000

(2)

42,000



9,112



21.7%

 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%



-



193,428

(3)

193,428



28,812



14.9%































 Total 











$            343,521



$            425,428



$            768,949



$            120,502



15.7%































 Percentage 











44.7%



55.3%



100.0%







































 Weighted average interest rate 











6.11%



3.49%



4.66%







































All indebtedness is non-recourse with the exception of the senior credit facility.































(1)This credit facility has two one-year extension options subject to advance notice, certain conditions and a 0.25% extension fee beginning November 2016.







(2)This mortgage loan has three one-year extension options subject to satisfaction of certain conditions.

(3)This mortgage loan has two one-year extension options subject to satisfaction of certain conditions.  

(4)This mortgage loan has three one-year extension options subject to satisfaction of certain conditions, of which the first was exercised in March 2016.

(5)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%.







(6)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 

 SEPTEMBER 30, 2016 

 (in thousands) 

 (unaudited) 







































































2016



2017



2018



2019



2020



 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 

1,495



7,167



2,939



3,120



3,312



2,916



20,949

































 Total indebtedness 

$         1,495



$     337,583



$       11,037



$       83,120



$     155,312



$     180,402



$     768,949

































































 

 

ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

KEY PERFORMANCE INDICATORS 

(unaudited)













































































ALL HOTELS:

Three Months Ended









September 30,









Actual



Non-comparable adjustments



Comparable



Actual



Non-comparable adjustments



Comparable



Actual



Comparable









2016



2016



2016



2015



2015



2015



% Variance



% Variance













































Rooms revenue (in thousands)

$         73,944



$                     -



$         73,944



$         70,584



$                    295



$         70,879



4.76%



4.32%







RevPAR

$        217.11



$                     -



$        217.11



$        203.69



$              (49.72)



$        208.11



6.59%



4.32%







Occupancy

86.89%



0.00%



86.89%



85.75%



108.90%



85.35%



1.33%



1.81%







ADR

$        249.86



$                     -



$        249.86



$        237.53



$              (45.66)



$        243.83



5.19%



2.47%















































































ALL HOTELS:

Nine Months Ended









September 30,









Actual



Non-comparable adjustments



Comparable



Actual



Non-comparable adjustments



Comparable



Actual



Comparable









2016



2016



2016



2015



2015



2015



% Variance



% Variance













































Rooms revenue (in thousands)

$       222,778



$              (6,969)



$       215,809



$       192,868



$               17,044



$       209,912



15.51%



2.81%







RevPAR

$        210.20



$            (153.16)



$        212.76



$        189.52



$         (2,305.72)



$        207.78



10.91%



2.39%







Occupancy

83.65%



(83.73%)



83.65%



83.61%



(77.57%)



83.65%



0.05%



0.00%







ADR

$        251.27



$            (182.92)



$        254.34



$        226.68



$         (2,972.42)



$        248.39



10.85%



2.40%









































NOTES:



































(1)

The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at September 30, 2016, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from hotels acquired during the period offset by results from hotels sold during the period.





(2)

All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition. 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:

September 30,









Actual



Non-comparable adjustments



Comparable



Actual



Non-comparable adjustments



Comparable



Actual



Comparable









2016



2016



2016



2015



2015



2015



% Variance



% Variance













































Rooms revenue (in thousands)

$         64,342



$                     -



$         64,342



$         60,368



$                    295



$         60,663



6.58%



6.06%







RevPAR

$        212.12



$                     -



$        212.12



$        195.20



$              (49.72)



$        200.00



8.67%



6.06%







Occupancy

86.03%



0.00%



86.03%



84.79%



108.90%



84.32%



1.46%



2.02%







ADR

$        246.58



$                     -



$        246.58



$        230.21



$              (45.66)



$        237.19



7.11%



3.96%















































































ALL HOTELS

Nine Months Ended





NOT UNDER RENOVATION:

September 30,









Actual



Non-comparable adjustments



Comparable



Actual



Non-comparable adjustments



Comparable



Actual



Comparable









2016



2016



2016



2015



2015



2015



% Variance



% Variance













































Rooms revenue (in thousands)

$       194,676



$              (6,969)



$       187,707



$       165,132



$               17,044



$       182,176



17.89%



3.04%







RevPAR

$        205.16



$            (153.16)



$        207.78



$        182.05



$         (2,305.72)



$        202.49



12.70%



2.62%







Occupancy

82.90%



(83.73%)



82.86%



82.50%



77.57%



82.54%



0.50%



0.40%







ADR

$        247.47



$            (182.92)



$        250.76



$        220.67



$         (2,972.42)



$        245.33



12.14%



2.21%









































NOTES:



















(1)

The above comparable information assumes the ten hotel properties owned and included in the Company's operations at September 30,2016, and not under renovation during the three months ended September 30, 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: 















San Francisco Courtyard Downtown





























 

 

 ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES 

 HOTEL EBITDA 

 (dollars in thousands) 

 (unaudited) 

























































 ALL HOTELS: 

 Three Months Ended 



 Nine Months Ended 







September 30,



September 30,







2016



2015



 % Variance 



2016



2015



 % Variance 































 Total hotel revenue 

$           99,618



$           90,725



9.80%



$         311,777



$         261,274



19.33%



 Non-comparable adjustments 

-



4,935







(7,995)



36,603







 Comparable total hotel revenue 

$           99,618



$           95,660



4.14%



$         303,782



$         297,877



1.98%































 Hotel EBITDA 

$           29,971



$           30,087



(0.39%)



$           97,913



$           87,426



12.00%



 Non-comparable adjustments 

4



(1,528)







(3,164)



3,608







 Comparable Hotel EBITDA 

$           29,975



$           28,559



4.96%



$           94,749



$           91,034



4.08%





 Hotel EBITDA Margin 

30.09%



33.16%



(3.08%)



31.40%



33.46%



(2.06%)





 Comparable Hotel EBITDA Margin 

30.09%



29.85%



0.24%



31.19%



30.56%



0.63%































 Hotel EBITDA adjustments attributable to consolidated noncontrolling interests 

$             1,688



$             1,427



18.29%



$             5,864



$             5,615



4.43%



 Hotel EBITDA attributable to the Company and OP unitholders 

$           28,283



$           28,660



(1.32%)



$           92,049



$           81,811



12.51%



 Comparable Hotel EBITDA attributable to the Company and OP unitholders 

$           28,287



$           27,132



4.26%



$           88,885



$           85,419



4.06%





























 NOTES: 



























(1)

The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at September 30, 2016, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from hotels acquired during the period offset by results from hotels sold during the period.



(2)

All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition. 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 



 Nine Months Ended 







September 30,



September 30,







2016



2015



 % Variance 



2016



2015



 % Variance 































 Total hotel revenue 

$           88,819



$           79,023



12.40%



$         279,708



$         228,989



22.15%



 Non-comparable adjustments 

-



4,935







(7,995)



36,603







 Comparable total hotel revenue 

$           88,819



$           83,958



5.79%



$         271,713



$         265,592



2.30%































 Hotel EBITDA 

$           26,164



$           26,109



0.21%



$           87,110



$           76,745



13.51%



 Non-comparable adjustments 

4



(1,528)







(3,164)



3,608







 Comparable Hotel EBITDA 

$           26,168



$           24,581



6.46%



$           83,946



$           80,353



4.47%





 Hotel EBITDA Margin 

29.46%



33.04%



(3.58%)



31.14%



33.51%



(2.37%)





 Comparable Hotel EBITDA Margin 

29.46%



29.28%



0.18%



30.90%



30.25%



0.64%































 Hotel EBITDA adjustments attributable to consolidated noncontrolling interests 

$             1,688



$             1,427



18.29%



$             5,864



$             5,615



4.43%



 Hotel EBITDA attributable to the Company and OP unitholders 

$           24,476



$           24,682



(0.83%)



$           81,246



$           71,130



14.22%



 Comparable Hotel EBITDA attributable to the Company and OP unitholders 

$           24,480



$           23,154



5.73%



$           78,082



$           74,738



4.47%





























 NOTES: 



























(1)

The above comparable information assumes the ten hotel properties owned and included in the Company's operations at September 30,2016, and not under renovation during the three months ended September 30, 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: 





















San Francisco Courtyard Downtown

















 

 

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 September 30,







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



$         9,720



$                      -



$         9,720



$         9,227



$                       -



$         9,227



5.34%



5.34%



Total Hotel Revenue 



$       13,427



$                      -



$       13,427



$       12,216



$                       -



$       12,216



9.91%



9.91%



Hotel EBITDA



$         3,228



$                      -



$         3,228



$         2,863



$                       -



$         2,863



12.75%



12.75%



Hotel EBITDA Margin



24.04%



-



24.04%



23.44%



-



23.44%



0.60%



0.60%



Selected Operating Information:



































RevPAR



$      192.09



$                      -



$      192.09



$      182.34



$                       -



$      182.34



5.35%



5.35%



Occupancy



91.90%



0.00%



91.90%



91.54%



0.00%



91.54%



0.39%



0.39%



ADR



$      209.03



$                      -



$      209.03



$      199.19



$                       -



$      199.19



4.94%



4.94%









































































LA JOLLA HILTON TORREY PINES



































Selected Financial Information:



































Rooms Revenue



$         6,748



$                      -



$         6,748



$         6,557



$                       -



$         6,557



2.91%



2.91%



Total Hotel Revenue 



$       10,747



$                      -



$       10,747



$         9,560



$                       -



$         9,560



12.42%



12.42%



Hotel EBITDA



$         3,525



$                      -



$         3,525



$         2,845



$                       -



$         2,845



23.90%



23.90%



Hotel EBITDA Margin



32.80%



-



32.80%



29.76%



-



29.76%



3.04%



3.04%



Selected Operating Information:



































RevPAR



$      186.16



$                      -



$      186.16



$      180.91



$                       -



$      180.91



2.91%



2.91%



Occupancy



90.40%



0.00%



90.40%



89.29%



0.00%



89.29%



1.24%



1.24%



ADR



$      205.94



$                      -



$      205.94



$      202.61



$                       -



$      202.61



1.64%



1.64%









































































CHICAGO SOFITEL MAGNIFICENT MILE

































Selected Financial Information:



































Rooms Revenue



$         8,050



$                      -



$         8,050



$         8,174



$                       -



$         8,174



(1.52%)



(1.52%)



Total Hotel Revenue 



$       10,672



$                      -



$       10,672



$       10,922



$                       -



$       10,922



(2.29%)



(2.29%)



Hotel EBITDA



$         3,026



$                      -



$         3,026



$         3,329



$                       -



$         3,329



(9.10%)



(9.10%)



Hotel EBITDA Margin



28.35%



-



28.35%



30.48%



-



30.48%



(2.13%)



(2.13%)



Selected Operating Information:



































RevPAR



$      210.87



$                      -



$      210.87



$      214.10



$                       -



$      214.10



(1.51%)



(1.51%)



Occupancy



91.35%



0.00%



91.35%



88.97%



0.00%



88.97%



2.68%



2.68%



ADR



$      230.83



$                      -



$      230.83



$      240.64



$                       -



$      240.64



(4.08%)



(4.08%)









































































BARDESSONO HOTEL AND SPA



































Selected Financial Information:



































Rooms Revenue



$         4,424



$                      -



$         4,424



$         3,565



$                     325



$         3,890



24.10%



13.73%



Total Hotel Revenue 



$         5,614



$                      -



$         5,614



$         4,944



$                     432



$         5,376



13.55%



4.43%



Hotel EBITDA



$         1,916



$                      -



$         1,916



$         1,650



$                     131



$         1,781



16.12%



7.58%



Hotel EBITDA Margin



34.13%



-



34.13%



33.37%



30.32%



33.13%



0.76%



1.00%



Selected Operating Information:



































RevPAR



$      775.56



$                      -



$      775.56



$      684.43



$               656.20



$      681.98



13.31%



13.72%



Occupancy



91.83%



0.00%



91.83%



81.57%



80.85%



81.50%



12.58%



12.67%



ADR



$      844.55



$                      -



$      844.55



$      839.10



$               811.66



$      836.74



0.65%



0.93%









































































KEY WEST PIER HOUSE RESORT



































Selected Financial Information:



































Rooms Revenue



$         3,790



$                      -



$         3,790



$         3,652



$                       -



$         3,652



3.78%



3.78%



Total Hotel Revenue 



$         4,888



$                      -



$         4,888



$         4,717



$                       -



$         4,717



3.63%



3.63%



Hotel EBITDA



$         1,676



$                      -



$         1,676



$         1,505



$                       -



$         1,505



11.36%



11.36%



Hotel EBITDA Margin



34.29%



-



34.29%



31.91%



-



31.91%



2.38%



2.38%



Selected Operating Information:



































RevPAR



$      290.06



$                      -



$      290.06



$      279.53



$                       -



$      279.53



3.77%



3.77%



Occupancy



87.91%



0.00%



87.91%



87.29%



0.00%



87.29%



0.71%



0.71%



ADR



$      329.97



$                      -



$      329.97



$      320.25



$                       -



$      320.25



3.04%



3.04%









































































PHILADELPHIA COURTYARD DOWNTOWN

































Selected Financial Information:



































Rooms Revenue



$         8,209



$                      -



$         8,209



$         6,534



$                       -



$         6,534



25.64%



25.64%



Total Hotel Revenue 



$         9,544



$                      -



$         9,544



$         7,755



$                       -



$         7,755



23.07%



23.07%



Hotel EBITDA



$         4,081



$                      -



$         4,081



$         3,061



$                       -



$         3,061



33.32%



33.32%



Hotel EBITDA Margin



42.76%



-



42.76%



39.47%



-



39.47%



3.29%



3.29%



Selected Operating Information:



































RevPAR



$      178.82



$                      -



$      178.82



$      142.33



$                       -



$      142.33



25.64%



25.64%



Occupancy



84.50%



0.00%



84.50%



83.95%



0.00%



83.95%



0.66%



0.66%



ADR



$      211.62



$                      -



$      211.62



$      169.54



$                       -



$      169.54



24.82%



24.82%









































































PLANO MARRIOTT LEGACY TOWN CENTER

































Selected Financial Information:



































Rooms Revenue



$         4,739



$                      -



$         4,739



$         5,157



$                       -



$         5,157



(8.11%)



(8.11%)



Total Hotel Revenue 



$         7,122



$                      -



$         7,122



$         7,498



$                       -



$         7,498



(5.01%)



(5.01%)



Hotel EBITDA



$         2,273



$                      -



$         2,273



$         2,645



$                       -



$         2,645



(14.06%)



(14.06%)



Hotel EBITDA Margin



31.92%



-



31.92%



35.28%



-



35.28%



(3.36%)



(3.36%)



Selected Operating Information:



































RevPAR



$      127.50



$                      -



$      127.50



$      138.76



$                       -



$      138.76



(8.12%)



(8.12%)



Occupancy



71.36%



0.00%



71.36%



73.20%



0.00%



73.20%



(2.52%)



(2.52%)



ADR



$      178.68



$                      -



$      178.68



$      189.56



$                       -



$      189.56



(5.74%)



(5.74%)









































































SAN FRANCISCO COURTYARD DOWNTOWN

































Selected Financial Information:



































Rooms Revenue



$         9,602



$                      -



$         9,602



$       10,216



$                       -



$       10,216



(6.01%)



(6.01%)



Total Hotel Revenue 



$       10,799



$                      -



$       10,799



$       11,702



$                       -



$       11,702



(7.72%)



(7.72%)



Hotel EBITDA



$         3,807



$                      -



$         3,807



$         3,978



$                       -



$         3,978



(4.30%)



(4.30%)



Hotel EBITDA Margin



35.25%



-



35.25%



33.99%



-



33.99%



1.26%



1.26%



Selected Operating Information:



































RevPAR



$      257.71



$                      -



$      257.71



$      274.17



$                       -



$      274.17



(6.00%)



(6.00%)



Occupancy



93.95%



0.00%



93.95%



93.74%



0.00%



93.74%



0.22%



0.22%



ADR



$      274.31



$                      -



$      274.31



$      292.48



$                       -



$      292.48



(6.21%)



(6.21%)









































































SEATTLE COURTYARD DOWNTOWN

































Selected Financial Information:



































Rooms Revenue



$             -



$                      -



$             -



$         5,041



$               (5,041)



$             -



(100.00%)



0.00%



Total Hotel Revenue 



$             -



$                      -



$             -



$         5,662



$               (5,662)



$             -



(100.00%)



0.00%



Hotel EBITDA



$             (4)



$                        4



$             -



$         2,302



$               (2,302)



$             -



(100.17%)



0.00%



Hotel EBITDA Margin



0.00%



0.00%



0.00%



40.66%



(40.66%)



0.00%



(40.66%)



0.00%



Selected Operating Information:



































RevPAR



$             -



$                      -



$             -



$      219.16



$               219.16



$             -



$             -



0.00%



Occupancy



0.00%



0.00%



0.00%



85.47%



85.47%



0.00%



0.00%



0.00%



ADR



$             -



$                      -



$             -



$      256.43



$               256.43



$             -



$             -



0.00%









































































SEATTLE MARRIOTT WATERFRONT

































Selected Financial Information:



































Rooms Revenue



$       10,186



$                      -



$       10,186



$         9,636



$                       -



$         9,636



5.71%



5.71%



Total Hotel Revenue 



$       12,072



$                      -



$       12,072



$       11,586



$                       -



$       11,586



4.19%



4.19%



Hotel EBITDA



$         5,386



$                      -



$         5,386



$         5,327



$                       -



$         5,327



1.11%



1.11%



Hotel EBITDA Margin



44.62%



-



44.62%



45.98%



-



45.98%



(1.36%)



(1.36%)



Selected Operating Information:



































RevPAR



$      309.27



$                      -



$      309.27



$      292.57



$                       -



$      292.57



5.71%



5.71%



Occupancy



92.68%



0.00%



92.68%



90.57%



0.00%



90.57%



2.32%



2.32%



ADR



$      333.71



$                      -



$      333.71



$      323.03



$                       -



$      323.03



3.31%



3.31%









































































ST. THOMAS RITZ-CARLTON



































Selected Financial Information:



































Rooms Revenue



$         5,205



$                      -



$         5,205



$               -



$                  5,011



$         5,011



0.00%



3.87%



Total Hotel Revenue 



$         9,890



$                      -



$         9,890



$               -



$                10,165



$       10,165



0.00%



(2.71%)



Hotel EBITDA



$            107



$                      -



$            107



$               -



$                     643



$            643



0.00%



(83.36%)



Hotel EBITDA Margin



1.08%



-



1.08%



-



6.33%



6.33%



0.00%



(5.24%)



Selected Operating Information:



































RevPAR



$      314.34



$                      -



$      314.34



$             -



$               302.58



$      302.58



0.00%



3.89%



Occupancy



80.01%



0.00%



80.01%



0.00%



77.19%



77.19%



0.00%



3.65%



ADR



$      392.86



$                      -



$      392.86



$             -



$               391.98



$      391.98



0.00%



0.23%









































































TAMPA RENAISSANCE



































Selected Financial Information:



































Rooms Revenue



$         3,271



$                      -



$         3,271



$         2,825



$                       -



$         2,825



15.79%



15.79%



Total Hotel Revenue 



$         4,843



$                      -



$         4,843



$         4,163



$                       -



$         4,163



16.33%



16.33%



Hotel EBITDA



$            950



$                      -



$            950



$            582



$                       -



$            582



63.23%



63.23%



Hotel EBITDA Margin



19.62%



-



19.62%



13.98%



-



13.98%



5.64%



5.64%



Selected Operating Information:



































RevPAR



$      121.33



$                      -



$      121.33



$      104.80



$                       -



$      104.80



15.77%



15.77%



Occupancy



77.84%



0.00%



77.84%



69.34%



0.00%



69.34%



12.25%



12.25%



ADR



$      155.87



$                      -



$      155.87



$      151.14



$                       -



$      151.14



3.13%



3.13%









































































PRIME PROPERTIES TOTAL



































Selected Financial Information:



































Rooms Revenue



$       73,944



$                      -



$       73,944



$       70,584



$                     295



$       70,879



4.76%



4.32%



Total Hotel Revenue 



$       99,618



$                      -



$       99,618



$       90,725



$                  4,935



$       95,660



9.80%



4.14%



Hotel EBITDA



$       29,971



$                      4



$       29,975



$       30,087



$               (1,528)



$       28,559



(0.39%)



4.96%



Hotel EBITDA Margin



30.09%



-



30.09%



33.16%



(30.96%)



29.85%



(3.08%)



0.24%



Selected Operating Information:



































RevPAR



$      217.11



$                      -



$      217.11



$      203.69



$               (49.72)



$      208.11



6.59%



4.32%



Occupancy



86.89%



0.00%



86.89%



85.75%



108.90%



85.35%



1.33%



1.81%



ADR



$      249.86



$                      -



$      249.86



$      237.53



$               (45.66)



$      243.83



5.19%



2.47%









































































NOTES:

































(1)

The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at September 30, 2016, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from hotels acquired during the period offset by results from hotels sold during the period.

(2)

All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition. 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:



















































































Nine Months Ended September 30,









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





$            31,082



$                       -



$            31,082



$            29,306



$                       -



$           29,306



6.06%



6.06%



Total Hotel Revenue 





$            44,223



$                       -



$            44,223



$            41,983



$                       -



$           41,983



5.34%



5.34%



Hotel EBITDA





$            13,326



$                       -



$            13,326



$            12,264



$                       -



$           12,264



8.66%



8.66%



Hotel EBITDA Margin





30.13%



-



30.13%



29.21%



-



29.21%



0.92%



0.92%



Selected Operating Information:





































RevPAR





$           206.25



$                       -



$           206.25



$           195.69



$                       -



$          195.69



5.40%



5.40%



Occupancy





89.12%



0.00%



89.12%



87.45%



0.00%



87.45%



1.91%



1.91%



ADR





$           231.44



$                       -



$           231.44



$           223.78



$                       -



$          223.78



3.42%



3.42%













































































LA JOLLA HILTON TORREY PINES





































Selected Financial Information:





































Rooms Revenue





$            18,380



$                       -



$            18,380



$            18,391



$                       -



$           18,391



(0.06%)



(0.06%)



Total Hotel Revenue 





$            31,996



$                       -



$            31,996



$            31,275



$                       -



$           31,275



2.31%



2.31%



Hotel EBITDA





$            10,132



$                       -



$            10,132



$            10,199



$                       -



$           10,199



(0.66%)



(0.66%)



Hotel EBITDA Margin





31.67%



-



31.67%



32.61%



-



32.61%



(0.94%)



(0.94%)



Selected Operating Information:





































RevPAR





$           170.26



$                       -



$           170.26



$           170.98



$                       -



$          170.98



(0.42%)



(0.42%)



Occupancy





84.20%



0.00%



84.20%



85.91%



0.00%



85.91%



(1.99%)



(1.99%)



ADR





$           202.21



$                       -



$           202.21



$           199.02



$                       -



$          199.02



1.60%



1.60%













































































CHICAGO SOFITEL MAGNIFICENT MILE



































Selected Financial Information:





































Rooms Revenue





$            19,994



$                       -



$            19,994



$            20,375



$                       -



$           20,375



(1.87%)



(1.87%)



Total Hotel Revenue 





$            27,303



$                       -



$            27,303



$            27,972



$                       -



$           27,972



(2.39%)



(2.39%)



Hotel EBITDA





$              6,213



$                       -



$              6,213



$              6,267



$                       -



$             6,267



(0.86%)



(0.86%)



Hotel EBITDA Margin





22.76%



-



22.76%



22.40%



-



22.40%



0.35%



0.35%



Selected Operating Information:





































RevPAR





$           175.84



$                       -



$           175.84



$           179.84



$                       -



$          179.84



(2.22%)



(2.22%)



Occupancy





81.87%



0.00%



81.87%



80.77%



0.00%



80.77%



1.37%



1.37%



ADR





$           214.76



$                       -



$           214.76



$           222.66



$                       -



$          222.66



(3.54%)



(3.54%)













































































BARDESSONO HOTEL AND SPA





































Selected Financial Information:





































Rooms Revenue





$            10,418



$                       -



$            10,418



$              3,564



$                   5,914



$             9,478



192.31%



9.92%



Total Hotel Revenue 





$            14,066



$                       -



$            14,066



$              4,944



$                   8,806



$           13,750



184.51%



2.30%



Hotel EBITDA





$              3,598



$                       -



$              3,598



$              1,650



$                   1,054



$             2,704



118.06%



33.06%



Hotel EBITDA Margin





25.58%



-



25.58%



33.37%



11.97%



19.67%



(7.79%)



5.91%



Selected Operating Information:





































RevPAR





$           613.24



$                       -



$           613.24



$           684.43



$                504.69



$          560.00



(10.40%)



9.51%



Occupancy





84.64%



0.00%



84.64%



81.57%



77.82%



78.97%



3.76%



7.17%



ADR





$           724.56



$                       -



$           724.56



$           839.10



$                648.53



$          709.10



(13.65%)



2.18%













































































KEY WEST PIER HOUSE RESORT





































Selected Financial Information:





































Rooms Revenue





$            14,239



$                       -



$            14,239



$            13,969



$                       -



$           13,969



1.93%



1.93%



Total Hotel Revenue 





$            17,756



$                       -



$            17,756



$            17,502



$                       -



$           17,502



1.45%



1.45%



Hotel EBITDA





$              7,760



$                       -



$              7,760



$              7,345



$                       -



$             7,345



5.65%



5.65%



Hotel EBITDA Margin





43.70%



-



43.70%



41.97%



-



41.97%



1.74%



1.74%



Selected Operating Information:





































RevPAR





$           365.96



$                       -



$           365.96



$           360.33



$                       -



$          360.33



1.56%



1.56%



Occupancy





89.41%



0.00%



89.41%



90.50%



0.00%



90.50%



(1.20%)



(1.20%)



ADR





$           409.30



$                       -



$           409.30



$           398.15



$                       -



$          398.15



2.80%



2.80%













































































PHILADELPHIA COURTYARD DOWNTOWN



































Selected Financial Information:





































Rooms Revenue





$            21,010



$                       -



$            21,010



$            19,730



$                       -



$           19,730



6.49%



6.49%



Total Hotel Revenue 





$            25,063



$                       -



$            25,063



$            23,734



$                       -



$           23,734



5.60%



5.60%



Hotel EBITDA





$              9,763



$                       -



$              9,763



$              9,271



$                       -



$             9,271



5.31%



5.31%



Hotel EBITDA Margin





38.95%



-



38.95%



39.06%



-



39.06%



(0.11%)



(0.11%)



Selected Operating Information:





































RevPAR





$           153.67



$                       -



$           153.67



$           144.83



$                       -



$          144.83



6.10%



6.10%



Occupancy





82.46%



0.00%



82.46%



83.29%



0.00%



83.29%



(0.99%)



(0.99%)



ADR





$           186.36



$                       -



$           186.36



$           173.90



$                       -



$          173.90



7.17%



7.17%













































































PLANO MARRIOTT LEGACY TOWN CENTER

































Selected Financial Information:





































Rooms Revenue





$            15,257



$                       -



$            15,257



$            15,451



$                       -



$           15,451



(1.26%)



(1.26%)



Total Hotel Revenue 





$            24,153



$                       -



$            24,153



$            24,175



$                       -



$           24,175



(0.09%)



(0.09%)



Hotel EBITDA





$              8,323



$                       -



$              8,323



$              8,520



$                       -



$             8,520



(2.31%)



(2.31%)



Hotel EBITDA Margin





34.46%



-



34.46%



35.24%



-



35.24%



(0.78%)



(0.78%)



Selected Operating Information:





































RevPAR





$           137.83



$                       -



$           137.83



$           140.10



$                       -



$          140.10



(1.62%)



(1.62%)



Occupancy





71.44%



0.00%



71.44%



72.42%



0.00%



72.42%



(1.35%)



(1.35%)



ADR





$           192.93



$                       -



$           192.93



$           193.46



$                       -



$          193.46



(0.28%)



(0.28%)













































































SAN FRANCISCO COURTYARD DOWNTOWN































Selected Financial Information:





































Rooms Revenue





$            28,102



$                       -



$            28,102



$            27,736



$                       -



$           27,736



1.32%



1.32%



Total Hotel Revenue 





$            32,069



$                       -



$            32,069



$            32,285



$                       -



$           32,285



(0.67%)



(0.67%)



Hotel EBITDA





$            10,803



$                       -



$            10,803



$            10,681



$                       -



$           10,681



1.14%



1.14%



Hotel EBITDA Margin





33.69%



-



33.69%



33.08%



-



33.08%



0.60%



0.60%



Selected Operating Information:





































RevPAR





$           253.24



$                       -



$           253.24



$           250.86



$                       -



$          250.86



0.95%



0.95%



Occupancy





90.05%



0.00%



90.05%



92.73%



0.00%



92.73%



(2.89%)



(2.89%)



ADR





$           281.21



$                       -



$           281.21



$           270.52



$                       -



$          270.52



3.95%



3.95%













































































SEATTLE COURTYARD DOWNTOWN



































Selected Financial Information:





































Rooms Revenue





$              6,969



$                (6,969)



$                  -



$            11,346



$              (11,346)



$                  -



(38.58%)



$                  -



Total Hotel Revenue 





$              7,995



$                (7,995)



$                  -



$            12,877



$              (12,877)



$                  -



(37.91%)



$                  -



Hotel EBITDA





$              3,164



$                (3,164)



$                  -



$              5,114



$                (5,114)



$                  -



(38.13%)



$                  -



Hotel EBITDA Margin





39.57%



(39.57%)



0.00%



39.71%



(39.71%)



0.00%



(0.14%)



0.00%



Selected Operating Information:





































RevPAR





$           153.16



$              (153.16)



$                  -



$           166.24



$                166.24



$                  -



(7.86%)



$                  -



Occupancy





83.73%



(83.73%)



0.00%



80.95%



80.95%



0.00%



3.44%



0.00%



ADR





$           182.92



$              (182.92)



$                  -



$           205.35



$                205.35



$                  -



(10.92%)



$                  -













































































SEATTLE MARRIOTT WATERFRONT



































Selected Financial Information:





































Rooms Revenue





$            23,055



$                       -



$            23,055



$            21,870



$                       -



$           21,870



5.42%



5.42%



Total Hotel Revenue 





$            29,436



$                       -



$            29,436



$            28,111



$                       -



$           28,111



4.71%



4.71%



Hotel EBITDA





$            12,067



$                       -



$            12,067



$            11,737



$                       -



$           11,737



2.81%



2.81%



Hotel EBITDA Margin





40.99%



-



40.99%



41.75%



-



41.75%



(0.76%)



(0.76%)



Selected Operating Information:





































RevPAR





$           235.03



$                       -



$           235.03



$           223.77



$                       -



$          223.77



5.03%



5.03%



Occupancy





84.45%



0.00%



84.45%



84.15%



0.00%



84.15%



0.37%



0.37%



ADR





$           278.30



$                       -



$           278.30



$           265.93



$                       -



$          265.93



4.65%



4.65%













































































ST. THOMAS RITZ-CARLTON





































Selected Financial Information:





































Rooms Revenue





$            21,654



$                       -



$            21,654



$



$                 22,476



$           22,476



0.00%



(3.66%)



Total Hotel Revenue 





$            39,481



$                       -



$            39,481



$



$                 40,674



$           40,674



0.00%



(2.93%)



Hotel EBITDA





$              7,624



$                       -



$              7,624



$                     -



$                   7,668



$             7,668



0.00%



(0.57%)



Hotel EBITDA Margin





19.31%



-



19.31%



-



18.85%



18.85%



0.00%



0.46%



Selected Operating Information:





































RevPAR





$           439.06



$                       -



$           439.06



$                   -



$                457.38



$          457.38



0.00%



(4.01%)



Occupancy





81.51%



0.00%



81.51%



0.00%



82.21%



82.21%



0.00%



(0.85%)



ADR





$           538.68



$                       -



$           538.68



$                   -



$                556.38



$          556.38



0.00%



(3.18%)













































































TAMPA RENAISSANCE





































Selected Financial Information:





































Rooms Revenue





$            12,618



$                       -



$            12,618



$            11,130



$                       -



$           11,130



13.37%



13.37%



Total Hotel Revenue 





$            18,236



$                       -



$            18,236



$            16,416



$                       -



$           16,416



11.09%



11.09%



Hotel EBITDA





$              5,140



$                       -



$              5,140



$              4,378



$                       -



$             4,378



17.41%



17.41%



Hotel EBITDA Margin





28.19%



-



28.19%



26.67%



-



26.67%



1.52%



1.52%



Selected Operating Information:





































RevPAR





$           157.16



$                       -



$           157.16



$           139.15



$                       -



$          139.15



12.95%



12.95%



Occupancy





82.51%



0.00%



82.51%



79.11%



0.00%



79.11%



4.29%



4.29%



ADR





$           190.49



$                       -



$           190.49



$           175.88



$                       -



$          175.88



8.31%



8.31%













































































PRIME PROPERTIES TOTAL





































Selected Financial Information:





































Rooms Revenue





$          222,778



$                (6,969)



$          215,809



$          192,868



$                 17,044



$         209,912



15.51%



2.81%



Total Hotel Revenue 





$          311,777



$                (7,995)



$          303,782



$          261,274



$                 36,603



$         297,877



19.33%



1.98%



Hotel EBITDA





$            97,913



$                (3,164)



$            94,749



$            87,426



$                   3,608



$           91,034



12.00%



4.08%



Hotel EBITDA Margin





31.40%



39.57%



31.19%



33.46%



9.86%



30.56%



(2.06%)



0.63%



Selected Operating Information:





































RevPAR





$           210.20



$              (153.16)



$           212.76



$           189.52



$           (2,305.72)



$          207.78



10.91%



2.39%



Occupancy





83.65%



(83.73%)



83.65%



83.61%



(77.57%)



83.65%



0.05%



(0.00%)



ADR





$           251.27



$              (182.92)



$           254.34



$           226.68



$           (2,972.42)



$          248.39



10.85%



2.40%













































































NOTES:



































(1)

The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at September 30, 2016, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from hotels acquired during the period offset by results from hotels sold during the period.

(2)

All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition. 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:

















































TTM Ended September 30,











Actual



Non-comparable adjustments



Comparable











2016



2016



2016























CAPITAL HILTON WASHINGTON DC



















Selected Financial Information:



















Rooms Revenue





$            39,820



$                         -



$            39,820





Total Hotel Revenue 





$            56,663



$                         -



$            56,663





Hotel EBITDA





$            16,359



$                         -



$            16,359





Hotel EBITDA Margin





28.87%



0.00%



28.87%





Selected Operating Information:



















RevPAR





$           197.81



$                       -



$           197.81





Occupancy





86.69%



-



86.69%





ADR





$           228.18



$                       -



$           228.18











































LA JOLLA HILTON TORREY PINES



















Selected Financial Information:



















Rooms Revenue





$            23,452



$                         -



$            23,452





Total Hotel Revenue 





$            41,262



$                         -



$            41,262





Hotel EBITDA





$            12,453



$                         -



$            12,453





Hotel EBITDA Margin





30.18%



0.00%



30.18%





Selected Operating Information:



















RevPAR





$           162.63



$                       -



$           162.63





Occupancy





84.07%



-



84.07%





ADR





$           193.45



$                       -



$           193.45











































CHICAGO SOFITEL MAGNIFICENT MILE



















Selected Financial Information:



















Rooms Revenue





$            26,599



$                         -



$            26,599





Total Hotel Revenue 





$            36,653



$                         -



$            36,653





Hotel EBITDA





$              8,306



$                         -



$              8,306





Hotel EBITDA Margin





22.66%



0.00%



22.66%





Selected Operating Information:



















RevPAR





$           175.12



$                       -



$           175.12





Occupancy





80.86%



-



80.86%





ADR





$           216.57



$                       -



$           216.57











































BARDESSONO HOTEL AND SPA



















Selected Financial Information:



















Rooms Revenue





$            13,708



$                         -



$            13,708





Total Hotel Revenue 





$            18,806



$                         -



$            18,806





Hotel EBITDA





$              4,848



$                         -



$              4,848





Hotel EBITDA Margin





25.78%



0.00%



25.78%





Selected Operating Information:



















RevPAR





$           604.09



$                       -



$           604.09





Occupancy





82.96%



-



82.96%





ADR





$           728.14



$                       -



$           728.14











































KEY WEST PIER HOUSE RESORT



















Selected Financial Information:



















Rooms Revenue





$            18,820



$                         -



$            18,820





Total Hotel Revenue 





$            23,447



$                         -



$            23,447





Hotel EBITDA





$            10,145



$                         -



$            10,145





Hotel EBITDA Margin





43.27%



0.00%



43.27%





Selected Operating Information:



















RevPAR





$           362.12



$                       -



$           362.12





Occupancy





89.33%



-



89.33%





ADR





$           405.35



$                       -



$           405.35











































PHILADELPHIA COURTYARD DOWNTOWN

















Selected Financial Information:



















Rooms Revenue





$            27,741



$                         -



$            27,741





Total Hotel Revenue 





$            33,373



$                         -



$            33,373





Hotel EBITDA





$            13,017



$                         -



$            13,017





Hotel EBITDA Margin





39.00%



0.00%



39.00%





Selected Operating Information:



















RevPAR





$           151.89



$                       -



$           151.89





Occupancy





82.00%



-



82.00%





ADR





$           185.24



$                       -



$           185.24











































PLANO MARRIOTT LEGACY TOWN CENTER

















Selected Financial Information:



















Rooms Revenue





$            20,068



$                         -



$            20,068





Total Hotel Revenue 





$            32,011



$                         -



$            32,011





Hotel EBITDA





$            10,891



$                         -



$            10,891





Hotel EBITDA Margin





34.02%



0.00%



34.02%





Selected Operating Information:



















RevPAR





$           135.72



$                       -



$           135.72





Occupancy





70.30%



-



70.30%





ADR





$           193.05



$                       -



$           193.05











































SAN FRANCISCO COURTYARD DOWNTOWN

















Selected Financial Information:



















Rooms Revenue





$            36,354



$                         -



$            36,354





Total Hotel Revenue 





$            41,722



$                         -



$            41,722





Hotel EBITDA





$            13,817



$                         -



$            13,817





Hotel EBITDA Margin





33.12%



0.00%



33.12%





Selected Operating Information:



















RevPAR





$           245.25



$                       -



$           245.25





Occupancy





89.10%



-



89.10%





ADR





$           275.27



$                       -



$           275.27











































SEATTLE COURTYARD DOWNTOWN



















Selected Financial Information:



















Rooms Revenue





$              9,776



$                (9,776)



$                  -





Total Hotel Revenue 





$            11,377



$              (11,377)



$                  -





Hotel EBITDA





$              4,453



$                (4,453)



$                  -





Hotel EBITDA Margin





39.14%



(39.14%)



0.00%





Selected Operating Information:



















RevPAR





$           142.72



$              (142.72)



$                  -





Occupancy





80.72%



(80.72%)



0.00%





ADR





$           176.80



$              (176.80)



$                  -











































SEATTLE MARRIOTT WATERFRONT



















Selected Financial Information:



















Rooms Revenue





$            28,605



$                         -



$            28,605





Total Hotel Revenue 





$            37,469



$                         -



$            37,469





Hotel EBITDA





$            14,992



$                         -



$            14,992





Hotel EBITDA Margin





40.01%



0.00%



40.01%





Selected Operating Information:



















RevPAR





$           218.31



$                       -



$           218.31





Occupancy





82.46%



-



82.46%





ADR





$           264.75



$                       -



$           264.75











































ST. THOMAS RITZ-CARLTON



















Selected Financial Information:



















Rooms Revenue





$            24,296



$                   3,765



$            28,061





Total Hotel Revenue 





$            43,365



$                   7,706



$            51,071





Hotel EBITDA





$              9,113



$                       (1)



$              9,112





Hotel EBITDA Margin





21.01%



0.01%



17.84%





Selected Operating Information:



















RevPAR





$           463.84



$                278.89



$           425.94





Occupancy





81.02%



72.02%



79.18%





ADR





$           572.51



$                387.23



$           537.97











































TAMPA RENAISSANCE



















Selected Financial Information:



















Rooms Revenue





$            16,113



$                         -



$            16,113





Total Hotel Revenue 





$            23,753



$                         -



$            23,753





Hotel EBITDA





$              6,562



$                         -



$              6,562





Hotel EBITDA Margin





27.63%



0.00%



27.63%





Selected Operating Information:



















RevPAR





$           150.25



$                       -



$           150.25





Occupancy





80.51%



-



80.51%





ADR





$           186.64



$                       -



$           186.64











































PRIME PROPERTIES TOTAL



















Selected Financial Information:



















Rooms Revenue





$          285,352



$                (6,011)



$          279,341





Total Hotel Revenue 





$          399,901



$                (3,671)



$          396,230





Hotel EBITDA





$          124,956



$                (4,454)



$          120,502





Hotel EBITDA Margin





31.25%



(121.33%)



30.41%





Selected Operating Information:



















RevPAR





$           202.39



$              (109.29)



$           206.17





Occupancy





82.39%



(82.85%)



82.38%





ADR





$           245.63



$              (131.91)



$           250.27











































NOTES:



















(1)

The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at September 30, 2016, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from hotels acquired during the period offset by results from hotels sold during the period.

(2)

All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition. 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



2015



2015



2015









3rd Quarter



3rd Quarter



3rd Quarter



2nd Quarter



2nd Quarter



2nd Quarter



1st Quarter



1st Quarter



1st Quarter



4th Quarter



4th Quarter



4th Quarter













































































































Total Hotel Revenue



$              99,618



$                     -



$              99,618



$            112,395



$             (4,808)



$            107,587



$              99,764



$             (3,187)



$              96,577



$              88,124



$                4,324



$              92,448

Hotel EBITDA



$              29,971



$                       4



$              29,975



$              38,485



$             (1,940)



$              36,545



$              29,457



$             (1,228)



$              28,229



$              27,043



$             (1,290)



$              25,753

Hotel EBITDA Margin



30.09%



-



30.09%



34.24%



40.35%



33.97%



29.53%



38.53%



29.23%



30.69%



(29.83%)



27.86%























































EBITDA % of Total TTM



23.99%



(0.09%)



24.88%



30.80%



43.56%



30.33%



23.57%



27.57%



23.43%



21.64%



28.96%



21.37%























































JV Interests in EBITDA



$                1,688



$                     -



$                1,688



$                2,416



$                    -



$                2,416



$                1,760



$                    -



$                1,760



$                1,339



$                     -



$                1,339































































Actual



Non-comparable adjustments



Comparable













































2016



2016



2016













































TTM



TTM



TTM

















































































































































Total Hotel Revenue



$            399,901



$             (3,671)



$            396,230





































Hotel EBITDA



$            124,956



$             (4,454)



$            120,502





































Hotel EBITDA Margin



31.25%



121.33%



30.41%



























































































EBITDA % of Total TTM



100.00%



100.00%



100.00%



























































































JV Interests in EBITDA



$                7,203



$                     -



$                7,203



























































































NOTES:





















































(1)

The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at September 30, 2016, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from hotels acquired during the period offset by results from hotels sold during the period.



(2)

All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition. 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 

SEPTEMBER 30, 2016

 (in thousands, except share price) 

 (unaudited) 











September 30,



2016

End of quarter common shares outstanding

25,647

Partnership units outstanding (common stock equivalents)

4,769

Combined common shares and partnership units outstanding

30,416

Common stock price at quarter end

$                       14.10

Market capitalization at quarter end

$                  428,859

Series B convertible preferred stock

$                      72,271

Debt on balance sheet date

$                    768,949

Joint venture partner's share of consolidated debt

$                    (48,357)

Net working capital (see below)

$                   (145,474)

Total enterprise value (TEV)

$               1,076,248





Ashford Inc. Investment:



Common stock owned at end of quarter

195

Common stock price at quarter end

$                       47.65

Market value of Ashford Inc. investment

$                      9,286





Cash and cash equivalents

$                    126,045

Restricted cash

$                      39,252

Accounts receivable, net

$                      16,113

Prepaid expenses

$                        4,240

Due from affiliates, net

$                      (2,786)

Due from third-party hotel managers, net

$                        5,657

Market value of Ashford Inc. investment

$                        9,286

Total current assets

$                  197,807





Accounts payable, net & accrued expenses

$                      47,457

Dividends payable

$                        4,876

Total current liabilities

$                    52,333





Net working capital*

$                  145,474









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

 

 

Ashford Hospitality Prime, Inc. and Subsidiaries

Anticipated Capital Expenditures Calendar (a)









































2016



Rooms

1st Quarter

2nd Quarter

3rd Quarter

4th Quarter





Actual

Actual

Actual

Estimated

San Francisco Courtyard Downtown

405





x



Seattle Marriott Waterfront

358







x

(a) Only hotels which have had or are expected to have significant capital expenditures that could result in displacement in 2016 are included in this table.

 

 

























Exhibit 1

































ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES





RECONCILIATION OF NET INCOME TO HOTEL EBITDA





(in thousands)





(unaudited)

































2016



2016



2016



2015









September 30, 2016





3rd Quarter



2nd Quarter



1st Quarter



4th Quarter









TTM































Net income

$                       42,999



$                     25,004



$                15,585



$                13,686









$                      97,274



(Income) loss from consolidated entities attributable to noncontrolling interests

(965)



(1,700)



(1,120)



(632)









(4,417)



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

-



-



-



-









-



Net income attributable to the Company

42,034



23,304



14,465



13,054









92,857



Non-property adjustments

(26,358)



9



32



(18)









(26,335)



Interest income

(9)



(8)



(8)



(8)









(33)



Interest expense

1,655



1,623



1,607



1,125









6,010



Amortization of loan costs

133



130



256



195









714



Depreciation and amortization

11,175



11,263



11,904



11,440









45,782



Income tax expense (benefit)

53



(92)



(30)



(86)









(155)



Non-Hotel EBITDA ownership expense

323



556



111



708









1,698



Income from consolidated entities attributable to noncontrolling interests

965



1,700



1,120



633









4,418



Hotel EBITDA including amounts attributable to noncontrolling interest

29,971



38,485



29,457



27,043









124,956













-

















Non-comparable adjustments

4



(1,940)



(1,228)



(1,290)









(4,454)









-



-

















Comparable Hotel EBITDA

$                       29,975



$                     36,545



$                28,229



$                25,753









$                    120,502































NOTES:



























(1)   The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at September 30, 2016, were owned as of the beginning of each of the periods presented. 

       Non-comparable adjustments include pre-acquisition results from hotels acquired during the period offset by results from hotels sold during the period.





(2)  All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition. 

     
Adjustments have been made to the pre-acquisition results as indicated below:





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















 

 



ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

Exhibit 1



RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA





(in thousands)





(unaudited)

































































Three months Ended September 30, 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)

$        1,697



$        1,937



$        1,515



$        1,137



$           987



$        2,090



$        1,211



$       3,114



$      26,356



$       4,426



$     (1,488)



$              17



$     42,999



$         (21,677)



$        21,322

Income from consolidated entities attributable to noncontrolling interests

(457)



(508)



-



-



-



-



-



-



-



-



-



-



(965)



(1,539)



(2,504)

Net loss attributable to redeemable noncontrolling interests in operating partnership

-



-



-



-



-



-



-



-



-



-



-



-



-



(1,960)



(1,960)

Net income (loss) attributable to the Company

1,240



1,429



1,515



1,137



987



2,090



1,211



3,114



26,356



4,426



(1,488)



17



42,034



(25,176)



16,858

Non-property adjustments

-



-



-



-



-



-



-



-



(26,359)



-



1



-



(26,358)



26,358



-

Interest Income

-



-



-



-



-



(1)



(1)



(4)



-



(2)



(1)



-



(9)



(41)



(50)

Interest expense

-



-



572



-



-



499



-



-



-



-



584



-



1,655



7,373



9,028

Amortization of loan cost

-



-



-



-



-



8



-



-



-



-



125



-



133



634



767

Depreciation and amortization

1,586



1,504



931



605



678



1,467



1,055



673



-



952



778



946



11,175



-



11,175

Income tax expense (benefit)

-



71



-



-



-



13



-



-



-



-



(31)



-



53



(557)



(504)

Non-Hotel EBITDA ownership expense

(55)



13



8



174



11



5



8



24



(1)



10



139



(13)



323



(323)



-

(Income) loss from consolidated entities attributable to noncontrolling interests

457



508



-



-



-



-



-



-



-



-



-



-



965



(965)



-

Hotel EBITDA including amounts attributable to noncontrolling interest

3,228



3,525



3,026



1,916



1,676



4,081



2,273



3,807



(4)



5,386



107



950



29,971



7,303



37,274

Less: EBITDA adjustments attributable to non-controlling interest

(372)



(352)



-



-



-



-



-



-



-



-



-



-



(724)



(407)



(1,131)

(Income) loss from consolidated entities attributable to noncontrolling interests

(457)



(508)



-



-



-



-



-



-



-



-



-



-



(965)



965



-

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

-



-



-



-



-



-



-



-



-



-



-



-



-



1,960



1,960

Company's portion of EBITDA of Ashford Inc.

-



-



-



-



-



-



-



-



-



-



-



-



-



-



-

Hotel EBITDA attributable to the Company and OP unitholders

$        2,399



$        2,665



$        3,026



$        1,916



$        1,676



$        4,081



$        2,273



$       3,807



$             (4)



$       5,386



$         107



$             950



$     28,282



$            9,821



$        38,103





























































Non-comparable adjustments

-



-



-



-



-



-



-



-



4



-



-



-



4









Comparable Hotel EBITDA

$        3,228



$        3,525



$        3,026



$        1,916



$        1,676



$        4,081



$        2,273



$       3,807



$             -



$       5,386



$         107



$             950



$     29,975





























































































































































































ALL HOTELS NOT UNDER RENOVATION

$        3,228



$        3,525



$        3,026



$        1,916



$        1,676



$        4,081



$        2,273



$           -



$             -



$       5,386



$         107



$             950



$     26,168































































































































































































 ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES 



 HOTEL EBITDA BY LOAN POOL 



 (in thousands) 



 (unaudited) 

























































































































GACC Sofitel - 1 hotel 

$            -



$             -



$        3,026



$            -



$             -



$             -



$             -



$           -



$             -



$           -



$           -



$               -



$       3,026









Credit Agricole Pier House - 1 hotel 

-



-



-



-



1,676



-



-



-



-



-



-



-



1,676









Wachovia Philly CY - 1 hotel 

-



-



-



-



-



4,081



-



-



-



-



-



-



4,081









Wachovia 3 - 2 hotels 

-



-



-



-



-



-



-



3,807



-



-



-



-



3,807









Wachovia 7 - 3 hotels 

-



-



-



-



-



-



2,273



-



-



5,386



-



950



8,609









Column Financial Bardessono - 1 hotel 

-



-



-



1,916



-



-



-



-



-



-



-



-



1,916









Apollo Ritz-Carlton St. Thomas - 1 hotel 

-



-



-



-



-



-



-



-



-



-



107



-



107









Aareal - 2 hotels 

3,228



3,525



-



-



-



-



-



-



-



-



-



-



6,753









Total

$        3,228



$        3,525



$        3,026



$        1,916



$        1,676



$        4,081



$        2,273



$       3,807



$             -



$       5,386



$         107



$             950



$     29,975





































































NOTES:



























































(1)   The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at September 30, 2016, were owned as of the beginning of each of the periods presented.

        
Non-comparable adjustments include pre-acquisition results from hotels acquired during the period offset by results from hotels sold during the period.





































(2)   All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.

       
Adjustments have been made to the pre-acquisition results as indicated below:

























































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















































 

 



ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

Exhibit 1



RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA





(in thousands)





(unaudited)

































































Three months Ended June 30, 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)

$         4,822



$        1,755



$         2,435



$            760



$        1,738



$          1,784



$        2,017



$       2,871



$        1,642



$       3,565



$       1,094



$             521



$     25,004



$         (22,712)



$          2,292

Income from consolidated entities attributable to noncontrolling interests

(1,238)



(462)



-



-



-



-



-



-



-



-



-



-



(1,700)



1,780



80

Net loss attributable to redeemable noncontrolling interests in operating partnership

-



-



-



-



-



-



-



-



-



-



-



-



-



(184)



(184)

Net income (loss) attributable to the Company

3,584



1,293



2,435



760



1,738



1,784



2,017



2,871



1,642



3,565



1,094



521



23,304



(21,116)



2,188

Non-property adjustments

-



-



-



-



-



-



-



-



-



-



9



-



9



(9)



-

Interest Income

-



-



-



-



-



(1)



(1)



(4)



-



(2)



-



-



(8)



(42)



(50)

Interest expense

-



-



554



-



-



496



-



-



-



-



573



-



1,623



8,256



9,879

Amortization of loan cost

-



-



-



-



-



8



-



-



-



-



122



-



130



628



758

Depreciation and amortization

1,558



1,494



916



597



676



1,458



1,051



595



295



939



758



926



11,263



-



11,263

Income tax expense (benefit)

-



(85)



-



-



-



5



-



-



-



-



(12)



-



(92)



1,248



1,156

Non-Hotel EBITDA ownership expense

103



18



5



182



2



235



6



5



3



8



2



(13)



556



(556)



-

(Income) loss from consolidated entities attributable to noncontrolling interests

1,238



462



-



-



-



-



-



-



-



-



-



-



1,700



(1,700)



-

Hotel EBITDA including amounts attributable to noncontrolling interest

6,483



3,182



3,910



1,539



2,416



3,985



3,073



3,467



1,940



4,510



2,546



1,434



38,485



(13,291)



25,194

Less: EBITDA adjustments attributable to non-controlling interest

(366)



(350)



-



-



-



-



-



-



-



-



-



-



(716)



(397)



(1,113)

(Income) loss from consolidated entities attributable to noncontrolling interests

(1,238)



(462)



-



-



-



-



-



-



-



-



-



-



(1,700)



1,700



-

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

-



-



-



-



-



-



-



-



-



-



-



-



-



184



184

Company's portion of EBITDA of Ashford Inc.

-



-



-



-



-



-



-



-



-



-



-



-



-



-



-

Hotel EBITDA attributable to the Company and OP unitholders

$         4,879



$        2,370



$         3,910



$         1,539



$        2,416



$          3,985



$        3,073



$       3,467



$        1,940



$       4,510



$       2,546



$          1,434



$     36,069



$         (11,804)



$        24,265





























































Non-comparable adjustments

-



-



-



-



-



-



-



-



(1,940)



-



-



-



(1,940)









Comparable Hotel EBITDA

$         6,483



$        3,182



$         3,910



$         1,539



$        2,416



$          3,985



$        3,073



$       3,467



$             -



$       4,510



$       2,546



$          1,434



$     36,545



























































































































































































































































 ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES 



 HOTEL EBITDA BY LOAN POOL 



 (in thousands) 



 (unaudited) 

























































































































GACC Sofitel - 1 hotel 

$             -



$             -



$         3,910



$              -



$             -



$              -



$             -



$           -



$             -



$            -



$           -



$               -



$       3,910









Credit Agricole Pier House - 1 hotel 

-



-



-



-



2,416



-



-



-



-



-



-



-



2,416









Wachovia Philly CY - 1 hotel 

-



-



-



-



-



3,985



-



-



-



-



-



-



3,985









Wachovia 3 - 2 hotels 

-



-



-



-



-



-



-



3,467



-



-



-



-



3,467









Wachovia 7 - 3 hotels 

-



-



-



-



-



-



3,073



-



-



4,510



-



1,434



9,017









Column Financial Bardessono - 1 hotel 

-



-



-



1,539



-



-



-



-



-



-



-



-



1,539









Apollo Ritz-Carlton St. Thomas - 1 hotel 

-



-



-



-



-



-



-



-



-



-



2,546



-



2,546









Aareal - 2 hotels 

6,483



3,182



-



-



-



-



-



-



-



-



-



-



9,665









Total

$         6,483



$        3,182



$         3,910



$         1,539



$        2,416



$          3,985



$        3,073



$       3,467



$             -



$       4,510



$       2,546



$          1,434



$     36,545





































































NOTES:



























































(1)   The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at September 30, 2016, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include pre-acquisition results from hotels acquired during the period offset by results from hotels sold during the period.













































(2)  All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.  

      Adjustments have been made to the pre-acquisition results as indicated below:



























































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















































 

 



ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

Exhibit 1



RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA





(in thousands)





(unaudited)

































































Three months Ended March 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)

$        2,267



$        1,986



$       (2,770)



$          (618)



$        3,005



$           (258)



$        1,888



$       2,945



$           727



$       1,218



$       3,411



$          1,784



$     15,585



$         (15,724)



$           (139)

Income from consolidated entities attributable to noncontrolling interests

(600)



(520)



-



-



-



-



-



-



-



-



-



-



(1,120)



975



(145)

Net loss attributable to redeemable noncontrolling interests in operating partnership

-



-



-



-



-



-



-



-



-



-



-



-



-



150



150

Net income (loss) attributable to the Company

1,667



1,466



(2,770)



(618)



3,005



(258)



1,888



2,945



727



1,218



3,411



1,784



14,465



(14,599)



(134)

Non-property adjustments

-



-



-



-



-



-



-



-



-



-



32



-



32



(32)



-

Interest Income

-



-



-



-



-



(1)



-



(4)



-



(2)



(1)



-



(8)



(24)



(32)

Interest expense

-



-



550



-



-



486



-



-



-



-



571



-



1,607



8,146



9,753

Amortization of loan cost

-



-



119



-



-



8



-



-



-



-



129



-



256



625



881

Depreciation and amortization

1,543



1,499



1,351



587



662



1,459



1,044



583



539



947



782



908



11,904



-



11,904

Income tax expense (benefit)

-



(74)



-



-



-



2



-



-



-



-



42



-



(30)



400



370

Non-Hotel EBITDA ownership expense

(195)



14



27



174



1



1



45



5



(38)



8



5



64



111



(111)



-

(Income) loss from consolidated entities attributable to noncontrolling interests

600



520



-



-



-



-



-



-



-



-



-



-



1,120



(1,120)



-

Hotel EBITDA including amounts attributable to noncontrolling interest

3,615



3,425



(723)



143



3,668



1,697



2,977



3,529



1,228



2,171



4,971



2,756



29,457



(6,715)



22,742

Less: EBITDA adjustments attributable to non-controlling interest

(304)



(336)



-



-



-



-



-



-



-



-



-



-



(640)



(469)



(1,109)

(Income) loss from consolidated entities attributable to noncontrolling interests

(600)



(520)



-



-



-



-



-



-



-



-



-



-



(1,120)



1,120



-

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

-



-



-



-



-



-



-



-



-



-



-



-



-



(150)



(150)

Company's portion of EBITDA of Ashford Inc.

-



-



-



-



-



-



-



-



-



-



-



-



-



-



-

Hotel EBITDA attributable to the Company and OP unitholders

$        2,711



$        2,569



$          (723)



$           143



$        3,668



$          1,697



$        2,977



$       3,529



$        1,228



$       2,171



$       4,971



$          2,756



$     27,697



$          (6,214)



$        21,483





























































Non-comparable adjustments

-



-



-



-



-



-



-



-



(1,228)



-



-



-



(1,228)









Comparable Hotel EBITDA

$        3,615



$        3,425



$          (723)



$           143



$        3,668



$          1,697



$        2,977



$       3,529



$             -



$       2,171



$       4,971



$          2,756



$     28,229



























































































































































































































































 ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES 



 HOTEL EBITDA BY LOAN POOL 



 (in thousands) 



 (unaudited) 

























































































































GACC Sofitel - 1 hotel 

$            -



$             -



$          (723)



$             -



$             -



$              -



$             -



$           -



$             -



$           -



$           -



$               -



$        (723)









Credit Agricole Pier House - 1 hotel 

-



-



-



-



3,668



-



-



-



-



-



-



-



3,668









Wachovia Philly CY - 1 hotel 

-



-



-



-



-



1,697



-



-



-



-



-



-



1,697









Wachovia 3 - 2 hotels 

-



-



-



-



-



-



-



3,529



-



-



-



-



3,529









Wachovia 7 - 3 hotels 

-



-



-



-



-



-



2,977



-



-



2,171



-



2,756



7,904









Column Financial Bardessono - 1 hotel 

-



-



-



143



-



-



-



-



-



-



-



-



143









Apollo Ritz-Carlton St. Thomas - 1 hotel 

-



-



-



-



-



-



-



-



-



-



4,971



-



4,971









Aareal - 2 hotels 

3,615



3,425



-



-



-



-



-



-



-



-



-



-



7,040









Total

$        3,615



$        3,425



$          (723)



$           143



$        3,668



$          1,697



$        2,977



$       3,529



$             -



$       2,171



$       4,971



$          2,756



$     28,229





































































NOTES:



























































(1)   The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at September 30, 2016, were owned as of the beginning of each of the periods presented. 























        Non-comparable adjustments include pre-acquisition results from hotels acquired during the period offset by results from hotels sold during the period.































(2)  All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.





























       Adjustments have been made to the pre-acquisition results as indicated below:















































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















































 

 



ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

Exhibit 1



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)

Company's portion of EBITDA of Ashford Inc.

-



-



-



-



-



-



-



-



-



-



-



-



-



-



-

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



























































































































































































































































 ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES 



 HOTEL EBITDA BY LOAN POOL 



 (in thousands) 



 (unaudited) 

























































































































GACC Sofitel - 1 hotel 

$            -



$             -



$         2,093



$             -



$             -



$               -



$             -



$           -



$             -



$           -



$           -



$               -



$       2,093









Credit Agricole Pier House - 1 hotel 

-



-



-



-



2,385



-



-



-



-



-



-



-



2,385









Wachovia Philly CY - 1 hotel 

-



-



-



-



-



3,254



-



-



-



-



-



-



3,254









Wachovia 3 - 2 hotels 

-



-



-



-



-



-



-



3,014



-



-



-



-



3,014









Wachovia 7 - 3 hotels 

-



-



-



-



-



-



2,568



-



-



2,925



-



1,422



6,915









Column Financial Bardessono - 1 hotel 

-



-



-



1,250



-



-



-



-



-



-



-



-



1,250









Apollo Ritz-Carlton St. Thomas - 1 hotel 

-



-



-



-



-



-



-



-



-



-



1,488



-



1,488









Aareal - 2 hotels 

3,033



2,321



-



-



-



-



-



-



-



-



-



-



5,354









Total

$        3,033



$        2,321



$         2,093



$         1,250



$        2,385



$          3,254



$        2,568



$       3,014



$             -



$       2,925



$       1,488



$          1,422



$     25,753





































































NOTES:



























































(1)   The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at September 30, 2016, were owned as of the beginning of each of the periods presented. 





















        Non-comparable adjustments include pre-acquisition results from hotels acquired during the period offset by results from hotels sold during the period.

































(2)   All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.































        Adjustments have been made to the pre-acquisition results as indicated below:















































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















































 

 



ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

Exhibit 1



RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA





(in thousands)





(unaudited)

































































Three months Ended September 30, 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)

$        1,203



$        1,376



$         1,061



$           897



$           843



$          1,099



$        1,581



$       3,410



$        1,810



$       4,268



$           -



$           (235)



$     17,313



$         (24,595)



$        (7,282)

Income from consolidated entities attributable to noncontrolling interests

(330)



(368)



-



-



-



-



-



-



-



-



-



-



(698)



(392)



(1,090)

Net loss attributable to redeemable noncontrolling interests in operating partnership

-



-



-



-



-



-



-



-



-



-



-



-



-



1,532



1,532

Net income (loss) attributable to the Company

873



1,008



1,061



897



843



1,099



1,581



3,410



1,810



4,268



-



(235)



16,615



(23,455)



(6,840)

Non-property adjustments

-



(1)



-



-



-



-



-



-



-



-



-



-



(1)



1



-

Interest Income

(5)



(1)



-



-



-



-



-



(3)



-



(2)



-



-



(11)



(1)



(12)

Interest expense

-



-



510



-



-



506



-



-



-



-



-



-



1,016



7,332



8,706

Amortization of loan cost

-



-



175



-



-



8



-



-



-



-



-



-



183



459



642

Depreciation and amortization

1,611



1,458



1,577



599



654



1,441



1,035



571



531



1,009



-



822



11,308



-



11,308

Income tax expense (benefit)

-



6



-



-



-



4



-



-



-



-



-



-



10



52



62

Non-Hotel EBITDA ownership expense

54



6



6



154



8



3



29



-



(39)



52



-



(5)



268



(268)



-

(Income) loss from consolidated entities attributable to noncontrolling interests

330



369



-



-



-



-



-



-



-



-



-



-



699



(699)



-

Hotel EBITDA including amounts attributable to noncontrolling interest

2,863



2,845



3,329



1,650



1,505



3,061



2,645



3,978



2,302



5,327



-



582



30,087



(16,579)



13,866

Less: EBITDA adjustments attributable to non-controlling interest

(386)



(342)



-



-



-



-



-



-



-



-



-



-



(728)



(369)



(1,097)

(Income) loss from consolidated entities attributable to noncontrolling interests

(330)



(369)



-



-



-



-



-



-



-



-



-



-



(699)



699



-

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

-



-



-



-



-



-



-



-



-



-



-



-



-



(1,532)



(1,532)

Company's portion of EBITDA of Ashford Inc.

-



-



-



-



-



-



-



-



-



-



-



-



-



-



-

Hotel EBITDA attributable to the Company and OP unitholders

$        2,147



$        2,134



$         3,329



$        1,650



$        1,505



$          3,061



$        2,645



$       3,978



$        2,302



$       5,327



$           -



$             582



$     28,660



$         (17,781)



$        11,237





























































Non-comparable adjustments

-



-



-



131



-



-



-



-



(2,302)



-



643



-



(1,528)









Comparable Hotel EBITDA

$        2,863



$        2,845



$         3,329



$        1,781



$        1,505



$          3,061



$        2,645



$       3,978



$             -



$       5,327



$         643



$             582



$     28,559





























































































































































































ALL HOTELS NOT UNDER RENOVATION

$        2,863



$        2,845



$         3,329



$        1,781



$        1,505



$          3,061



$        2,645



$           -



$             -



$       5,327



$         643



$             582



$     24,581





































































NOTES:



























































(1)   The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at September 30, 2016, were owned as of the beginning of each of the periods presented. 





















        Non-comparable adjustments include pre-acquisition results from hotels acquired during the period offset by results from hotels sold during the period.

































(2)   All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.































        Adjustments have been made to the pre-acquisition results as indicated below:











































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































































































































































































































 

 



ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

Exhibit 1



RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA





(in thousands)





(unaudited)

































































Nine months Ended September 30, 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)

$         8,786



$        5,678



$         1,180



$         1,279



$        5,730



$           3,616



$        5,116



$       8,930



$      28,725



$       9,209



$       3,017



$          2,322



$     83,588



$         (60,113)



$        23,475

Income from consolidated entities attributable to noncontrolling interests

(2,295)



(1,490)



-



-



-



-



-



-



-



-



-



-



(3,785)



1,216



(2,569)

Net loss attributable to redeemable noncontrolling interests in operating partnership

-



-



-



-



-



-



-



-



-



-



-



-



-



(1,994)



(1,994)

Net income (loss) attributable to the Company

6,491



4,188



1,180



1,279



5,730



3,616



5,116



8,930



28,725



9,209



3,017



2,322



79,803



(60,891)



18,912

Non-property adjustments

-



-



-



-



-



-



-



-



(26,359)



-



42



-



(26,317)



26,317



-

Interest Income

-



-



-



-



-



(3)



(2)



(12)



-



(6)



(2)



-



(25)



(107)



(132)

Interest expense

-



-



1,676



-



-



1,481



-



-



-



-



1,728



-



4,885



23,775



28,660

Amortization of loan cost

-



-



119



-



-



24



-



-



-



-



376



-



519



1,887



2,406

Depreciation and amortization

4,687



4,497



3,198



1,789



2,016



4,384



3,150



1,851



834



2,838



2,318



2,780



34,342



-



34,342

Income tax expense (benefit)

-



(88)



-



-



-



20



-



-



-



-



(1)



-



(69)



1,091



1,022

Non-Hotel EBITDA ownership expense

(147)



45



40



530



14



241



59



34



(36)



26



146



38



990



(990)



-

(Income) loss from consolidated entities attributable to noncontrolling interests

2,295



1,490



-



-



-



-



-



-



-



-



-



-



3,785



(3,785)



-

Hotel EBITDA including amounts attributable to noncontrolling interest

13,326



10,132



6,213



3,598



7,760



9,763



8,323



10,803



3,164



12,067



7,624



5,140



97,913



(12,703)



85,210

Less: EBITDA adjustments attributable to non-controlling interest

(1,042)



(1,038)



-



-



-



-



-



-



-



-



-



-



(2,080)



(1,273)



(3,353)

(Income) loss from consolidated entities attributable to noncontrolling interests

(2,295)



(1,490)



-



-



-



-



-



-



-



-



-



-



(3,785)



3,785



-

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

-



-



-



-



-



-



-



-



-



-



-



-



-



1,994



1,994

Company's portion of EBITDA of Ashford Inc.

-



3





















































Hotel EBITDA attributable to the Company and OP unitholders

$         9,989



$        7,604



$         6,213



$         3,598



$        7,760



$           9,763



$        8,323



$     10,803



$        3,164



$     12,067



$       7,624



$          5,140



$     92,048



$          (8,197)



$        83,851





























































Non-comparable adjustments

-



-



-



-



-



-



-



-



(3,164)



-



-



-



(3,164)



-





Comparable Hotel EBITDA

$       13,326



$      10,132



$         6,213



$         3,598



$        7,760



$           9,763



$        8,323



$     10,803



$             -



$     12,067



$       7,624



$          5,140



$     94,749



$         (12,703)

























































































































































































ALL HOTELS NOT UNDER RENOVATION

$       13,326



$      10,132



$         6,213



$         3,598



$        7,760



$           9,763



$        8,323



$           -



$             -



$     12,067



$       7,624



$          5,140



$     83,946





































































NOTES:



























































(1)   The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at September 30, 2016, were owned as of the beginning of each of the periods presented. 

























        Non-comparable adjustments include pre-acquisition results from hotels acquired during the period offset by results from hotels sold during the period.





































(2)  All pre-acquisition information was obtained from the prior owner. The Company performed a limited review of the information as part of its analysis of the acquisition.

































       Adjustments have been made to the pre-acquisition results as indicated below:















































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















































 

 



ASHFORD HOSPITALITY PRIME, INC. AND SUBSIDIARIES

Exhibit 1



RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA





(in thousands)





(unaudited)

































































Nine months Ended September 30, 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)

$         6,912



$        5,681



$          (491)



$           897



$        5,367



$          3,406



$        5,368



$       8,980



$        3,673



$       8,644



$           -



$          2,256



$     50,693



$         (49,276)



$          1,417

Income from consolidated entities attributable to noncontrolling interests

(1,815)



(1,491)



-



-



-



-



-



-



-



-



-



-



(3,306)



2,238



(1,068)

Net loss attributable to redeemable noncontrolling interests in operating partnership

-



-



-



-



-



-



-



-



-



-



-



-



-



(671)



(671)

Net income (loss) attributable to the Company

5,097



4,190



(491)



897



5,367



3,406



5,368



8,980



3,673



8,644



-



2,256



47,387



(47,709)



(322)

Non-property adjustments

-



(1)



-



-



-



-



-



-



-



-



-



-



(1)



1



-

Interest Income

-



(1)



-



-



-



(1)



-



(9)



-



(5)



-



(2)



(18)



(3)



(21)

Interest expense

-



-



1,506



-



-



1,508



-



-



-



-



-



-



3,014



23,211



26,225

Amortization of loan cost

-



-



521



-



-



24



-



-



-



-



-



-



545



1,290



1,835

Depreciation and amortization

4,962



4,320



4,712



599



1,967



4,313



3,075



1,700



1,558



3,027



-



2,151



32,384



-



32,384

Income tax expense (benefit)

-



171



-



-



-



11



-



-



-



-



-



-



182



189



371

Non-Hotel EBITDA ownership expense

390



28



19



154



11



10



77



10



(117)



71



-



(27)



626



(626)



-

(Income) loss from consolidated entities attributable to noncontrolling interests

1,815



1,492



-



-



-



-



-



-



-



-



-



-



3,307



(3,307)



-

Hotel EBITDA including amounts attributable to noncontrolling interest

12,264



10,199



6,267



1,650



7,345



9,271



8,520



10,681



5,114



11,737



-



4,378



87,426



(26,954)



60,472

Less: EBITDA adjustments attributable to non-controlling interest

(1,250)



(1,058)



-



-



-



-



-



-



-



-



-



-



(2,308)



(990)



(3,298)

(Income) loss from consolidated entities attributable to noncontrolling interests

(1,815)



(1,492)



-



-



-



-



-



-



-



-



-



-



(3,307)



3,307



-

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

-



-



-



-



-



-



-



-



-



-



-



-



-



671



671

Company's portion of EBITDA of Ashford Inc.

-



-



-



-



-



-



-



-



-



-



-



-



-



-



-

Hotel EBITDA attributable to the Company and OP unitholders

$         9,199



$        7,649



$         6,267



$         1,650



$        7,345



$          9,271



$        8,520



$     10,681



$        5,114



$     11,737



$           -



$          4,378



$     81,811



$         (23,966)



$        57,845





























































Non-comparable adjustments

-



-



-



1,054



-



-



-



-



(5,114)



-



7,668



-



3,608









Comparable Hotel EBITDA

$       12,264



$      10,199



$         6,267



$         2,704



$        7,345



$          9,271



$        8,520



$     10,681



$             -



$     11,737



$       7,668



$          4,378



$     91,034





























































































































































































ALL HOTELS NOT UNDER RENOVATION

$       12,264



$      10,199



$         6,267



$         2,704



$        7,345



$          9,271



$        8,520



$           -



$             -



$     11,737



$       7,668



$          4,378



$     80,353





































































NOTES:



























































(1)   The above comparable information assumes the eleven hotel properties owned and included in the Company's operations at September 30, 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

















































 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/ashford-prime-reports-third-quarter-2016-results-300356130.html

SOURCE Ashford Hospitality Prime, Inc.

Weitere Themen