Ashford Trust Reports Third Quarter 2017 Results

Comparable RevPAR changed 0.0% for all Hotels

Comparable Hotel EBITDA decreased 3.8% for all Hotels

Completed Refinancing of 17-Hotel Portfolio

Completed Refinancing of Hilton Boston Back Bay

Approximately $13.7 million of Expected Annual Savings from Capital Markets Transactions

DALLAS, Nov. 2, 2017 /PRNewswire/ -- Ashford Hospitality Trust, Inc. AHT ("Ashford Trust" or the "Company") today reported financial results and performance measures for the third quarter ended September 30, 2017. 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, 2017 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, 2017, with the third quarter ended September 30, 2016 (see discussion below).  The reconciliation of non-GAAP financial measures is included in the financial tables accompanying this press release.

STRATEGIC OVERVIEW

  • Opportunistic focus on upper-upscale, full-service hotels
  • Targets moderate debt levels of approximately 55 - 60% net debt/gross assets
  • Highly-aligned management team and advisory structure
  • One of the highest long-term total shareholder returns in the industry
  • Attractive dividend yield of approximately 6.8%
  • Targets cash and cash equivalents at a level of 25 - 35% of total equity market capitalization for the purposes of:
      • working capital needs at property and corporate levels
      • hedging against a downturn in the economy or hotel fundamentals
      • being prepared to pursue accretive investments or stock buybacks as those opportunities arise

FINANCIAL AND OPERATING HIGHLIGHTS

  • Net loss attributable to common stockholders was $37.8 million or $0.40 per diluted share for the quarter
  • Comparable RevPAR changed 0.0%, equating to $124.92, during the quarter
  • Comparable RevPAR for all hotels not under renovation increased 0.4% to $126.64 during the quarter
  • Adjusted EBITDA was $100.8 million for the quarter
  • Adjusted funds from operations (AFFO) was $0.30 per diluted share for the quarter
  • The Company's common stock is currently trading at an approximate 6.8% dividend yield
  • During the quarter, the Company completed a $95 million offering of its 7.50% Series H Preferred Stock
  • During the quarter, the Company completed the redemption of its 8.55% Series A Preferred Stock and a partial redemption of its 8.45% Series D Preferred Stock
  • Subsequent to quarter end, the Company announced that it had refinanced its mortgage loan on the Hilton Boston Back Bay
  • Subsequent to quarter end, the Company announced that it had refinanced a mortgage loan on seventeen hotels
  • Capex invested during the quarter was $54 million

UPDATE ON HURRICANES HARVEY & IRMA 
The Company's hotels in the paths of Hurricanes Harvey and Irma did not sustain any significant damage with a few properties sustaining minor damage. All of the Company's properties are open and operating.  All of the Company's properties have comprehensive property, casualty, flood and business interruption insurance, subject to a maximum $10 million deductible. The Company believes no damage will exceed its coverage caps.  For purposes of calculating Adjusted EBITDA and Adjusted Funds From Operations, the Company has added back the uninsured costs relating to the hurricanes.

CAPITAL STRUCTURE
At September 30, 2017, the Company had total assets of $4.7 billion.  As of September 30, 2017, the Company had $3.7 billion of mortgage debt. The Company's total combined debt had a blended average interest rate of 5.7%.  After taking into account the recently announced refinancings, the Company's total combined debt had a blended average interest rate of 5.4%.  

On August 16, 2017, the Company announced that it had priced an underwritten public offering of 3,800,000 shares, including the underwriter's overallotment, of 7.50% Series H Cumulative Preferred Stock at $25.00 per share. Dividends on the Preferred Stock will accrue at a rate of 7.50% per annum on the liquidation preference of $25.00 per share.

On September 18, 2017, the Company redeemed all of its issued and outstanding shares of its 8.55% Series A Cumulative Preferred Stock and 1,564,353 shares of its 8.45% Series D Cumulative Preferred Stock.

Subsequent to quarter end, on October 4, 2017, the Company redeemed 379,036 shares of its 8.45% Series D Cumulative Preferred Stock. Following the redemption of all of the Company's Series A Preferred Stock and a partial redemption of the Company's Series D Preferred Stock, the annual preferred dividend savings are expected to be approximately $520,000.

Subsequent to quarter end, on October 30, 2017, the Company announced it had refinanced a mortgage loan, secured by the Hilton Boston Back Bay, with an existing outstanding balance totaling approximately $95 million. The new loan totals $97 million and has a 5-year term.  The loan is interest only and provides for a floating interest rate of LIBOR + 2.00%.  This refinancing is expected to result in annual interest expense and principal payments savings of approximately $2.8 million.

Subsequent to quarter end, on October 31, 2017, the Company announced it had refinanced a mortgage loan, secured by seventeen hotels, with an existing outstanding balance totaling approximately $413 million. The new loan totals $427 million with a two-year initial term and five one-year extension options subject to the satisfaction of certain conditions.  The loan is interest only, provides for a floating interest rate of LIBOR + 3.00%, and contains flexible release provisions for the potential sale of assets.  This refinancing is expected to result in annual interest expense savings of approximately $9.8 million.  The next hard maturity for the Company is in February 2019.

PORTFOLIO REVPAR
As of September 30, 2017, the portfolio consisted of 120 properties.  During the third quarter of 2017, 107 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 120 hotels) and comparable not under renovation basis (107 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 changed 0.0%, equating to $124.92, for all hotels on a 0.0% increase in ADR and a 0.1% decrease in occupancy
  • Comparable RevPAR increased 0.4% to $126.64 for hotels not under renovation on a 0.3% decrease in ADR and a 0.7% increase in occupancy

HOTEL EBITDA MARGINS AND QUARTERLY SEASONALITY TRENDS
The Company believes year-over-year Comparable Hotel EBITDA and Comparable Hotel EBITDA Margin comparisons are more meaningful to gauge the performance of the Company's hotels than sequential quarter-over-quarter comparisons.  Given the substantial seasonality in the Company's portfolio and its active capital recycling, to help investors better understand this seasonality, the Company provides quarterly detail on its Comparable Hotel EBITDA and Comparable Hotel EBITDA Margin for the current and certain prior-year periods based upon the number of hotels in the Company's portfolio as of the end of the current period.  As the Company's portfolio mix changes from time to time so will the seasonality for Comparable Hotel EBITDA and Comparable Hotel EBITDA Margin.  The details of the quarterly calculations for the previous four quarters for the 120 hotels are provided in the table attached to this release.

COMMON STOCK DIVIDEND
On September 14, 2017, the Company announced that its Board of Directors had declared a quarterly cash dividend of $0.12 per diluted share for the Company's common stock for the third quarter ending September 30, 2017, payable on October 16, 2017, to shareholders of record as of September 30, 2017.

"We continue to see the operational and value-added benefits from our high quality, diverse portfolio," commented Douglas A. Kessler, Ashford Trust's President and Chief Executive Officer.  "This year, we have been able to complete several capital markets transactions that strengthened our balance sheet, are expected to result in over $13.7 million of annual expense savings for our platform, and extended our loan maturity schedule. Looking ahead, we remain committed to maximizing value for our shareholders as we focus on generating superior operating performance and executing on our strategy."

INVESTOR CONFERENCE CALL AND SIMULCAST
Ashford Hospitality Trust, Inc. will conduct a conference call on Friday, November 3, 2017, at 11:00 a.m. ET.  The number to call for this interactive teleconference is (719) 325-4865. A replay of the conference call will be available through Friday, November 10, 2017, by dialing (719) 457-0820 and entering the confirmation number, 8095589.

The Company will also provide an online simulcast and rebroadcast of its third quarter 2017 earnings release conference call.  The live broadcast of Ashford Hospitality Trust's quarterly conference call will be available online at the Company's web site, www.ahtreit.com on Friday, November 3, 2017, beginning at 11:00 a.m. ET.  The online replay will follow shortly after the call and continue for approximately one year.

Substantially all of our non-current assets consist of real estate investments and debt investments secured by real estate.  Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time.  Since real estate values instead have historically risen or fallen with market conditions, most industry investors consider supplemental measures of performance, which are not measures of operating performance under GAAP, to assist in evaluating a real estate company's operations. These supplemental measures include FFO, AFFO, EBITDA, and Hotel EBITDA.  FFO is computed in accordance with our interpretation of standards established by NAREIT, which may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current NAREIT definition or that interpret the NAREIT definition differently than us.  None of FFO, AFFO, EBITDA, or Hotel EBITDA represents cash generated from operating activities as determined by GAAP and should not be considered as an alternative to a) GAAP net income (loss) as an indication of our financial performance or b) GAAP cash flows from operating activities as a measure of our liquidity, nor are such measures indicative of funds available to satisfy our cash needs, including our ability to make cash distributions.  However, management believes FFO, AFFO, EBITDA, and Hotel EBITDA to be meaningful measures of a REIT's performance and should be considered along with, but not as an alternative to, net income and cash flow as a measure of our operating performance.

*  *  *  *  *

Ashford Hospitality Trust is a real estate investment trust (REIT) focused on investing opportunistically in the hospitality industry in upper upscale, full-service hotels.

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

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

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

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

 

 

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except share amounts)

(unaudited)

 



September 30,
 2017


December 31,
 2016

ASSETS




Investments in hotel properties, net

$

4,064,555



$

4,160,563


Cash and cash equivalents

393,527



347,091


Restricted cash

133,127



144,014


Marketable securities

11,960



53,185


Accounts receivable, net of allowance of $609 and $690, respectively

61,677



44,629


Inventories

4,384



4,530


Investment in securities investment fund



50,890


Investment in Ashford Inc.

2,582



5,873


Investment in OpenKey

2,658



2,016


Deferred costs, net

2,845



2,846


Prepaid expenses

24,198



17,578


Derivative assets

1,721



3,614


Other assets

14,225



11,718


Intangible asset, net

9,972



10,061


Due from third-party hotel managers

19,230



13,348


Assets held for sale



19,588


Total assets

$

4,746,661



$

4,891,544






LIABILITIES AND EQUITY




Liabilities:




Indebtedness, net

$

3,698,869



$

3,723,559


Accounts payable and accrued expenses

153,772



126,986


Dividends and distributions payable

25,520



24,765


Unfavorable management contract liabilities

345



1,380


Due to Ashford Inc., net

13,689



15,716


Due to Ashford Prime OP, net



488


Due to related party, net

326



1,001


Due to third-party hotel managers

2,627



2,714


Intangible liabilities, net

15,928



16,195


Derivative liabilities, net

146




Other liabilities

18,203



16,548


Liabilities associated with assets held for sale



37,047


Total liabilities

3,929,425



3,966,399






Redeemable noncontrolling interests in operating partnership

117,434



132,768


Equity:




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




Series A Cumulative Preferred Stock 0 and 1,657,206 shares issued
   and outstanding at September 30, 2017 and December 31, 2016,
   respectively



17


Series D Cumulative Preferred Stock 7,904,353 and 9,468,706
   shares issued and outstanding at September 30, 2017 and 
   December 31, 2016, respectively

79



95


Series F Cumulative Preferred Stock 4,800,000 shares issued and
   outstanding at September 30, 2017 and December 31, 2016

48



48


Series G Cumulative Preferred Stock 6,200,000 shares issued and
   outstanding at September 30, 2017 and December 31, 2016

62



62


Series H Cumulative Preferred Stock 3,800,000 and 0 shares issued
   and outstanding at September 30, 2017 and December 31, 2016,
   respectively

38




Common stock, $0.01 par value, 400,000,000 shares authorized,
   97,416,095 and 96,376,827 shares issued and outstanding at
   September 30, 2017 and December 31, 2016, respectively

974



964


Additional paid-in capital

1,783,912



1,764,450


Accumulated deficit

(1,086,071)



(974,015)


Total shareholders' equity of the Company

699,042



791,621


Noncontrolling interests in consolidated entities

760



756


Total equity

699,802



792,377


Total liabilities and equity

$

4,746,661



$

4,891,544


 

 

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

(unaudited)



Three Months Ended


Nine Months Ended


September 30,


September 30,


2017


2016


2017


2016

REVENUE








Rooms

$

289,017



$

300,875



$

876,927



$

917,396


Food and beverage

48,313



56,206



175,005



188,467


Other

15,006



14,389



43,720



43,213


Total hotel revenue

352,336



371,470



1,095,652



1,149,076


Other

989



461



2,052



1,297


Total revenue

353,325



371,931



1,097,704



1,150,373


EXPENSES








Hotel operating expenses








Rooms

63,950



65,474



188,857



195,769


Food and beverage

37,173



41,086



121,619



129,606


Other expenses

112,421



114,377



337,978



347,126


Management fees

13,027



13,616



40,100



42,191


Total hotel operating expenses

226,571



234,553



688,554



714,692


Property taxes, insurance and other

18,194



17,172



55,293



55,077


Depreciation and amortization

60,135



60,170



185,380



182,411


Impairment charges

1,785



4,922



1,785



4,695


Transaction costs



124



11



201


Advisory services fee:








Base advisory fee

8,579



8,576



25,934



25,842


Reimbursable expenses

1,641



1,485



5,800



4,550


Non-cash stock/unit-based compensation

4,392



1,887



7,748



4,535


Corporate general and administrative:








Non-cash stock/unit-based compensation



67



565



604


Other general and administrative

2,412



1,901



10,271



5,822


Total operating expenses

323,709



330,857



981,341



998,429


OPERATING INCOME (LOSS)

29,616



41,074



116,363



151,944


Equity in earnings (loss) of unconsolidated entities

(679)



(560)



(3,580)



(4,432)


Interest income

706



92



1,460



229


Gain (loss) on sale of hotel properties

15



1,448



14,024



24,428


Other income (expense), net

(273)



(926)



(3,539)



(4,263)


Interest expense, net of premium amortization

(54,413)



(50,113)



(156,303)



(150,167)


Amortization of loan costs

(2,550)



(5,649)



(10,921)



(18,000)


Write-off of premiums, loan costs and exit fees



(972)



(1,629)



(4,913)


Unrealized gain (loss) on marketable securities

(936)





(4,813)




Unrealized gain (loss) on derivatives

(1,479)



(9,548)



(1,804)



4,248


INCOME (LOSS) BEFORE INCOME TAXES

(29,993)



(25,154)



(50,742)



(926)


Income tax benefit (expense)

1,267



16



507



(1,216)


NET INCOME (LOSS)

(28,726)



(25,138)



(50,235)



(2,142)


(Income) loss from consolidated entities attributable to noncontrolling interest

(22)



(16)



(4)



16


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

6,940



5,009



13,202



2,745


NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

(21,808)



(20,145)



(37,037)



619


Preferred dividends

(11,440)



(8,875)



(33,352)



(25,856)


Extinguishment of issuance cost upon redemption of preferred stock

(4,507)



(6,124)



(4,507)



(6,124)


NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

$

(37,755)



$

(35,144)



$

(74,896)



$

(31,361)










INCOME (LOSS) PER SHARE – BASIC AND DILUTED








Basic:








Net income (loss) attributable to common stockholders

$

(0.40)



$

(0.37)



$

(0.80)



$

(0.34)


Weighted average common shares outstanding – basic

95,332



94,531



95,169



94,384


Diluted:








Net income (loss) attributable to common stockholders

$

(0.40)



$

(0.37)



$

(0.80)



$

(0.34)


Weighted average common shares outstanding – diluted

95,332



94,531



95,169



94,384


Dividends declared per common share:

$

0.12



$

0.12



$

0.36



$

0.36


 

 

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

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

(in thousands)

(unaudited)



Three Months Ended


Nine Months Ended


September 30,


September 30,


2017


2016


2017


2016

Net income (loss)

$

(28,726)



$

(25,138)



$

(50,235)



$

(2,142)


(Income) loss from consolidated entities attributable to noncontrolling interest

(22)



(16)



(4)



16


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

6,940



5,009



13,202



2,745


Net income (loss) attributable to the Company

(21,808)



(20,145)



(37,037)



619


Interest income

(706)



(92)



(1,460)



(229)


Interest expense and amortization of premiums and loan costs, net

56,934



55,732



167,138



168,078


Depreciation and amortization

60,075



60,108



185,197



182,227


Income tax expense (benefit)

(1,271)



(16)



(515)



1,216


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

(6,940)



(5,009)



(13,202)



(2,745)


Equity in (earnings) loss of unconsolidated entities

679



85



3,632



959


Company's portion of EBITDA of Ashford Inc.

(384)



165



(20)



(207)


Company's portion of EBITDA of OpenKey

(113)





(361)




EBITDA available to the Company and OP unitholders

86,466



90,828



303,372



349,918


Amortization of unfavorable contract liabilities

(363)



(543)



(1,151)



(1,629)


Impairment and uninsured hurricane related costs

5,496



4,922



5,496



4,695


(Gain) loss on sale of hotel properties

(15)



(1,448)



(14,024)



(24,428)


Write-off of premiums, loan costs and exit fees



972



1,629



4,913


Other (income) expense, net

273



926



3,539



4,263


Transaction, acquisition and management conversion costs

202



778



3,770



1,422


Legal judgment and related legal costs

27



23



4,091



71


Unrealized (gain) loss on marketable securities

936





4,813




Unrealized (gain) loss on derivatives

1,479



9,548



1,804



(4,248)


Dead deal costs

5



30



9



331


Software implementation costs





1,034




Non-cash stock/unit-based compensation

4,613



2,185



8,751



5,511


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



475



(52)



3,473


Company's portion of adjustments to EBITDA of Ashford Inc.

1,703



793



3,752



2,929


Company's portion of adjustments to EBITDA of OpenKey

2





4




Adjusted EBITDA available to the Company and OP unitholders

$

100,824



$

109,489



$

326,837



$

347,221




ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

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

(in thousands, except per share amounts)

(unaudited)



Three Months Ended


Nine Months Ended


September 30,


September 30,


2017


2016


2017


2016

Net income (loss)

$

(28,726)



$

(25,138)



$

(50,235)



$

(2,142)


(Income) loss from consolidated entities attributable to noncontrolling interest

(22)



(16)



(4)



16


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

6,940



5,009



13,202



2,745


Preferred dividends

(11,440)



(8,875)



(33,352)



(25,856)


Extinguishment of issuance cost upon redemption of preferred stock

(4,507)



(6,124)



(4,507)



(6,124)


Net income (loss) attributable to common stockholders

(37,755)



(35,144)



(74,896)



(31,361)


Depreciation and amortization on real estate

60,075



60,108



185,197



182,227


(Gain) loss on sale of hotel properties

(15)



(1,448)



(14,024)



(24,428)


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

(6,940)



(5,009)



(13,202)



(2,745)


Equity in (earnings) loss of unconsolidated entities

679



85



3,632



959


Impairment charges on real estate

1,785



5,039



1,785



5,039


Company's portion of FFO of Ashford Inc.

(570)



(85)



(3,265)



(597)


Company's portion of FFO of OpenKey

(116)





(366)




FFO available to common stockholders and OP unitholders

17,143



23,546



84,861



129,094


Extinguishment of issuance cost upon redemption of preferred stock

4,507



6,124



4,507



6,124


Write-off of premiums, loan costs and exit fees



972



1,629



4,913


Other impairment charges



(117)





(344)


Uninsured hurricane related costs

3,711





3,711




Other (income) expense, net

273



926



3,539



4,263


Transaction, acquisition and management conversion costs

202



778



3,770



1,422


Legal judgment and related legal costs

27



23



4,091



71


Unrealized (gain) loss on marketable securities

936





4,813




Unrealized (gain) loss on derivatives

1,479



9,548



1,804



(4,248)


Dead deal costs

5



30



9



331


Software implementation costs





1,034




Non-cash stock/unit-based compensation

4,613



2,185



8,751



5,511


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



475



(52)



3,473


Company's portion of adjustments to FFO of Ashford Inc.

1,580



793



6,130



2,929


Company's portion of adjustments to FFO of OpenKey

2





4




Adjusted FFO available to common stockholders and OP unitholders

$

34,478



$

45,283



$

128,601



$

153,539


Adjusted FFO per diluted share available to common stockholders and OP unitholders

$

0.30



$

0.40



$

1.14



$

1.35


Weighted average diluted shares

113,777



114,303



113,203



113,788


 

 

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

SUMMARY OF INDEBTEDNESS

SEPTEMBER 30, 2017

(dollars in thousands)

(unaudited)


Indebtedness


Maturity


Interest Rate


Fixed-Rate
Debt


Floating-Rate
Debt


Total
Debt


Comparable
TTM
Hotel
EBITDA (14)


Comparable
TTM
EBITDA
Debt Yield

BAML Pool - 17 hotels


December 2017


LIBOR + 5.52%


$



$

412,500


(1)

$

412,500



$

50,608



12.3

%

Morgan Stanley Boston Back Bay - 1 hotel


January 2018


4.38%


94,722





94,722



14,893



15.7

%

BAML Pool 1 & 2 - 8 hotels


January 2018


LIBOR + 4.95%




376,800


(2)

376,800



46,066



12.2

%

Morgan Stanley MIP - 5 hotels


February 2018


LIBOR + 4.75%




200,000


(3)

200,000



22,565



11.3

%

Cantor Commercial Real Estate Memphis - 1 hotel


April 2018


LIBOR + 4.95%




33,300


(4)

33,300



4,064



12.2

%

Column Financial - 22 hotels


April 2018


LIBOR + 4.39%




971,654


(5)(6)(7)

971,654



105,592



10.9

%

JPM Lakeway - 1 hotel


May 2018


LIBOR + 5.10%




25,100


(8)

25,100



3,220



12.8

%

BAML Le Pavillon - 1 hotel


June 2018


LIBOR + 5.10%




43,750


(9)

43,750



2,180



5.0

%

Morgan Stanley Ann Arbor - 1 hotel


July 2018


LIBOR + 4.15%




35,200


(10)

35,200



3,704



10.5

%

BAML W Atlanta - 1 hotel


July 2018


LIBOR + 5.10%




40,500


(10)

40,500



4,882



12.1

%

Morgan Stanley - 8 hotels


July 2018


LIBOR + 4.09%




144,000


(10)

144,000



11,137



7.7

%

NorthStar HGI Wisconsin Dells - 1 hotel


August 2018


LIBOR + 4.95%




12,000


(11)

12,000



1,334



11.1

%

Morgan Stanley Pool B - 4 hotels


August 2018


LIBOR + 4.38%




52,530


(12)

52,530



7,587



14.4

%

Morgan Stanley Pool A - 6 hotels


August 2018


LIBOR + 4.35%




280,421


(12)(13)

280,421



36,345



13.0

%

JPMorgan Chase - 18 hotels


October 2018


LIBOR + 4.55%




450,000


(1)

450,000



63,599



14.1

%

Omni American Bank Ashton - 1 hotel


July 2019


4.00%


5,361





5,361



1,069



19.9

%

BAML Indigo Atlanta - 1 hotel


May 2020


LIBOR + 2.90%




16,100


(11)

16,100



2,166



13.5

%

GACC Gateway - 1 hotel


November 2020


6.26%


95,638





95,638



14,568



15.2

%

Aareal Princeton/Nashville - 2 hotels


June 2022


LIBOR + 3.00%




164,700



164,700



30,362



18.4

%

Deutsche Bank W Minneapolis - 1 hotel


May 2023


5.46%


54,020





54,020



6,532



12.1

%

GACC Manchester RI - 1 hotel


January 2024


5.49%


7,028





7,028



1,407



20.0

%

GACC Jacksonville RI - 1 hotel


January 2024


5.49%


10,258





10,258



2,004



19.5

%

Key Bank Manchester CY - 1 hotel


May 2024


4.99%


6,559





6,559



1,005



15.3

%

Morgan Stanley Pool C2 - 2 hotels


August 2024


4.85%


12,288





12,288



2,090



17.0

%

Morgan Stanley Pool C3 - 3 hotels


August 2024


4.90%


24,561





24,561



3,522



14.3

%

Morgan Stanley Pool C1 - 3 hotels


August 2024


5.20%


66,454





66,454



7,864



11.8

%

BAML Pool 5 - 2 hotels


February 2025


4.45%


20,304





20,304



2,802



13.8

%

BAML Pool 3 - 3 hotels


February 2025


4.45%


52,517





52,517



8,782



16.7

%

Unencumbered hotels












1,983



N/A


Total






$

449,710



$

3,258,555



$

3,708,265



$

463,932



12.5

%

Percentage






12.1

%


87.9

%


100.0

%





Weighted average interest rate






5.13

%


5.81

%


5.73

%






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

(1)

This mortgage loan has four one-year extension options, subject to satisfaction of certain conditions.

(2)

This mortgage loan has three one-year extension options, subject to satisfaction of certain conditions. The first one-year extension period began in January 2017.

(3)

This mortgage loan has three one-year extension options, subject to satisfaction of certain conditions and a LIBOR floor of 0.20%.  The second one-year extension period began in February 2017.

(4)

This mortgage loan has three one-year extension options, subject to satisfaction of certain conditions. The first one-year extension period began in April 2017.

(5)

This mortgage loan has four one-year extension options, subject to satisfaction of certain conditions. The first one-year extension period began in April 2017.

(6)

This mortgage loan had a $20.2 million pay down of principal related to the sale of the Renaissance Portsmouth on February 1, 2017.

(7)

This mortgage loan had a $78.7 million pay down of principal related to the sale of the Crowne Plaza Ravinia on June 29, 2017.

(8)

This mortgage loan has three one-year extension options, subject to satisfaction of certain conditions. The first one-year extension period began in May 2017.

(9)

This mortgage loan has three one-year extension options, subject to satisfaction of certain conditions. The first one-year extension period began in June 2017.

(10)

This mortgage loan has three one-year extension options, subject to satisfaction of certain conditions. The first one-year extension period began in July 2017.

(11)

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

(12)

This mortgage loan has three one-year extension options, subject to satisfaction of certain conditions. The second one-year extension period began in August 2017.

(13)

This mortgage loan had a $20.6 million pay down of principal related to the sale of the Embassy Suites Syracuse on March 6, 2017.

(14)

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

 

 

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

INDEBTEDNESS BY MATURITY ASSUMING EXTENSION OPTIONS ARE EXERCISED

SEPTEMBER 30, 2017

(dollars in thousands)

(unaudited)




2017


2018


2019


2020


2021


Thereafter


Total

Morgan Stanley Boston Back Bay - 1 hotel


$



$

94,226



$



$



$



$



$

94,226


Omni American Bank Ashton - 1 hotel






5,168









5,168


Morgan Stanley MIP - 5 hotels






200,000









200,000


Morgan Stanley Pool B - 4 hotels






52,530









52,530


Morgan Stanley Pool A - 6 hotels






280,421









280,421


GACC Gateway - 1 hotel








89,886







89,886


BAML Pool 1 & 2 - 8 hotels








376,800







376,800


Cantor Commercial Real Estate Memphis - 1 hotel








33,300







33,300


JPM Lakeway - 1 hotel








25,100







25,100


BAML Le Pavillon - 1 hotel








43,750







43,750


Morgan Stanley - 8 hotels








144,000







144,000


Morgan Stanley Ann Arbor - 1 hotel








35,200







35,200


BAML W Atlanta - 1 hotel








40,500







40,500


NorthStar HGI Wisconsin Dells - 1 hotel








12,000







12,000


Column Financial - 22 hotels










971,654





971,654


BAML Pool - 17 hotels










412,500





412,500


BAML Indigo Atlanta - 1 hotel












14,439



14,439


Aareal Princeton/Nashville - 2 hotels












158,700



158,700


GACC Jacksonville RI - 1 hotel












9,036



9,036


GACC Manchester RI - 1 hotel












6,191



6,191


Key Bank Manchester CY - 1 hotel












5,671



5,671


Morgan Stanley Pool C - 8 hotels












90,889



90,889


BAML Pool 3 - 3 hotels












44,160



44,160


BAML Pool 5 - 2 hotels












17,073



17,073


Deutsche Bank W Minneapolis - 1 hotel












47,711



47,711


JPMorgan Chase - 18 hotels












450,000



450,000


Principal due in future periods


$



$

94,226



$

538,119



$

800,536



$

1,384,154



$

843,870



$

3,660,905


Scheduled amortization payments remaining


1,765



6,136



6,748



8,376



8,519



15,816



47,360


Total indebtedness


$

1,765



$

100,362



$

544,867



$

808,912



$

1,392,673



$

859,686



$

3,708,265


 

 

ASHFORD HOSPITALITY TRUST, 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



2017


2017


2017


2016


2016


2016


% Variance


% Variance


Rooms revenue (in thousands)

$

287,955



$

(1)



$

287,954



$

299,680



$

(11,619)



$

288,061



(3.91)

%


(0.04)

%


RevPAR

$

124.92



$



$

124.92



$

122.74



$

(85.02)



$

124.97



1.78

%


(0.04)

%


Occupancy

79.68

%


%


79.68

%


79.46

%


(74.59)

%


79.75

%


0.28

%


(0.09)

%


ADR

$

156.77



$



$

156.77



$

154.47



$

(113.98)



$

156.71



1.49

%


0.04

%


ALL HOTELS:




Nine Months Ended September 30,



Actual


Non-
comparable
Adjustments


Comparable


Actual


Non-
comparable
Adjustments


Comparable


Actual


Comparable



2017


2017


2017


2016


2016


2016


% Variance


% Variance


Rooms revenue (in thousands)

$

872,993



$

(9,031)



$

863,962



$

913,363



$

(56,804)



$

856,559



(4.42)

%


0.86

%


RevPAR

$

125.61



$

(82.03)



$

126.31



$

121.92



$

(90.66)



$

124.77



3.03

%


1.23

%


Occupancy

78.57

%


(68.65)

%


78.73

%


78.51

%


(76.75)

%


78.67

%


0.08

%


0.08

%


ADR

$

159.87



$

(119.49)



$

160.44



$

155.30



$

(118.11)



$

158.61



2.94

%


1.15

%


NOTES:

(1)

The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include results from hotel properties sold during the period.

(2)

The above information does not reflect the operations of Orlando WorldQuest Resort.


ALL HOTELS


     NOT UNDER RENOVATION:

Three Months Ended September 30,



Actual


Non-
comparable
Adjustments


Comparable


Actual


Non-
comparable
Adjustments


Comparable


Actual


Comparable



2017


2017


2017


2016


2016


2016


% Variance


% Variance


Rooms revenue (in thousands)

$

242,940



$

(1)



$

242,939



$

253,656



$

(11,619)



$

242,037



(4.22)

%


0.37

%


RevPAR

$

126.64



$



$

126.64



$

123.43



$

(85.02)



$

126.17



2.60

%


0.37

%


Occupancy

80.74

%


%


80.74

%


79.84

%


(74.59)

%


80.21

%


1.13

%


0.66

%


ADR

$

156.84



$



$

156.84



$

154.60



$

(113.98)



$

157.29



1.45

%


(0.29)

%


ALL HOTELS   


     NOT UNDER RENOVATION:

Nine Months Ended September 30,



Actual


Non-
comparable
Adjustments


Comparable


Actual


Non-
comparable
Adjustments


Comparable


Actual


Comparable



2017


2017


2017


2016


2016


2016


% Variance


% Variance

































Rooms revenue (in thousands)

$

723,546



$

(9,031)



$

714,515



$

763,940



$

(56,804)



$

707,136



(5.29)

%


1.04

%


RevPAR

$

124.69



$

(82.03)



$

125.52



$

120.49



$

(90.66)



$

123.76



3.49

%


1.42

%


Occupancy

78.77

%


(68.65)

%


78.96

%


78.40

%


(76.75)

%


78.59

%


0.47

%


0.47

%


ADR

$

158.31



$

(119.49)



$

158.96



$

153.68



$

(118.11)



$

157.49



3.01

%


0.93

%
































NOTES:

(1)

The above comparable information assumes the 107 hotel properties owned and included in the Company's operations at September 30, 2017, and not under renovation during the three months ended September 30, 2017, were owned as of the beginning of the periods presented. Non-comparable adjustments include results from the hotel properties sold during the period.

(2)

The above information does not reflect the operations of Orlando WorldQuest Resort.

(3)

Excluded Hotels Under Renovation:


Embassy Suites Walnut Creek, Hilton Garden Inn Jacksonville, Hilton Tampa Westshore, Marriott Crystal Gateway, Marriott DFW Airport, Marriott Omaha, Marriott RTP, Marriott San Antonio Plaza, Renaissance Nashville, Renaissance Palm Springs, Residence Inn Orlando Sea World, Residence Inn Tampa Downtown, SpringHill Suites Kennesaw

 

 

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

HOTEL EBITDA

(dollars in thousands)

(unaudited)


ALL HOTELS:

Three Months Ended


Nine Months Ended


September 30,


September 30,


2017


2016


% Variance


2017


2016


% Variance

Total hotel revenue

$

350,958



$

369,943



(5.13)

%


$

1,090,603



$

1,143,970



(4.67)

%

Non-comparable adjustments

(5)



(14,327)





(12,481)



(67,804)




Comparable total hotel revenue

$

350,953



$

355,616



(1.31)

%


$

1,078,122



$

1,076,166



0.18

%













Hotel EBITDA

$

113,302



$

121,975



(7.11)

%


$

365,253



$

384,375



(4.97)

%

Non-comparable adjustments

307



(3,892)





(2,342)



(20,553)




Comparable hotel EBITDA

$

113,609



$

118,083



(3.79)

%


$

362,911



$

363,822



(0.25)

%

Hotel EBITDA margin

32.28

%


32.97

%


(0.69)

%


33.49

%


33.60

%


(0.11)

%

Comparable hotel EBITDA margin

32.37

%


33.21

%


(0.84)

%


33.66

%


33.81

%


(0.15)

%













Hotel EBITDA adjustments attributable to consolidated noncontrolling interests

$

116



$

114



1.75

%


$

283



$

270



4.81

%

Hotel EBITDA attributable to the Company and OP unitholders

$

113,186



$

121,861



(7.12)

%


$

364,970



$

384,105



(4.98)

%

Comparable hotel EBITDA attributable to the Company and OP unitholders

$

113,493



$

117,969



(3.79)

%


$

362,628



$

363,552



(0.25)

%


NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the beginning of each of the
      periods presented. Non-comparable adjustments include results from hotel properties sold during the period

(2) The above information does not reflect the operations of Orlando WorldQuest Resort

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


ALL HOTELS

Three Months Ended


Nine Months Ended

     NOT UNDER RENOVATION:

September 30,


September 30,


2017


2016


% Variance


2017


2016


% Variance

Total hotel revenue

$

292,412



$

308,046



(5.08)

%


$

888,155



$

939,674



(5.48)

%

Non-comparable adjustments

(5)



(14,327)





(12,481)



(67,804)




Comparable total hotel revenue

$

292,407



$

293,719



(0.45)

%


$

875,674



$

871,870



0.44

%













Hotel EBITDA

$

97,274



$

104,712



(7.10)

%


$

301,679



$

319,697



(5.64)

%

Non-comparable adjustments

307



(3,892)





(2,342)



(20,553)




Comparable hotel EBITDA

$

97,581



$

100,820



(3.21)

%


$

299,337



$

299,144



0.06

%

Hotel EBITDA margin

33.27

%


33.99

%


(0.72)

%


33.97

%


34.02

%


(0.05)

%

Comparable hotel EBITDA margin

33.37

%


34.33

%


(0.96)

%


34.18

%


34.31

%


(0.13)

%













Hotel EBITDA adjustments attributable to consolidated noncontrolling interests

$

116



$

114



1.75

%


$

283



$

270



4.81

%

Hotel EBITDA attributable to the Company and OP unitholders

$

97,158



$

104,598



(7.11)

%


$

301,396



$

319,427



(5.64)

%

Comparable hotel EBITDA attributable to the Company and OP unitholders

$

97,465



$

100,706



(3.22)

%


$

299,054



$

298,874



0.06

%


NOTES:

(1) The above comparable information assumes the 107 hotel properties owned and included in the Company's operations at September 30, 2017, and not under renovation during the three
      months ended September 30, 2017, were owned as of the beginning of the periods presented. Non-comparable adjustments include results from the hotel properties sold during the period.

(2) The above information does not reflect the operations of Orlando WorldQuest Resort.

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

(4) Excluded Hotels Under Renovation:

      Embassy Suites Walnut Creek, Hilton Garden Inn Jacksonville, Hilton Tampa Westshore, Marriott Crystal Gateway, Marriott DFW Airport, Marriott Omaha, Marriott RTP, Marriott San
      Antonio Plaza, Renaissance Nashville, Renaissance Palm Springs, Residence Inn Orlando Sea World, Residence Inn Tampa Downtown, SpringHill Suites Kennesaw

 

 

ASHFORD HOSPITALITY TRUST, 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


2017


2017


2017


2017


2017


2017


2017


2017


2017


2016


2016


2016


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

$

350,958



$

(5)



$

350,953



$

388,047



$

(5,101)



$

382,946



$

351,598



$

(7,375)



$

344,223



$

339,937



$

(10,137)



$

329,800


Hotel EBITDA

$

113,302



$

307



$

113,609



$

138,477



$

(1,315)



$

137,162



$

113,473



$

(1,334)



$

112,139



$

103,480



$

(2,458)



$

101,022


Hotel EBITDA margin

32.28

%




32.37

%


35.69

%




35.82

%


32.27

%




32.58

%


30.44

%




30.63

%

























EBITDA % of total TTM

24.2

%




24.4

%


29.5

%




29.6

%


24.2

%




24.2

%


22.1

%




21.8

%

























JV interests in EBITDA

$

116



$



$

116



$

104



$



$

104



$

63



$



$

63



$

79



$



$

79



























Actual


Non-
comparable
Adjustments


Comparable




















2017


2017


2017




















TTM


TTM


TTM



















Total hotel revenue

$

1,430,540



$

(22,618)



$

1,407,922




















Hotel EBITDA

$

468,732



$

(4,800)



$

463,932




















Hotel EBITDA margin

32.77

%




32.95

%











































EBITDA % of total TTM

100.0

%




100.0

%











































JV interests in EBITDA

$

362



$



$

362


















































NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include results from hotel properties sold
      during the period.

(2) The above information does not reflect the operations of Orlando WorldQuest Resort.

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

 

 

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

HOTEL REVPAR BY MARKET

(unaudited)







Three Months Ended September 30,


Number of
Hotels


Number of
Rooms


Actual


Non-
comparable
Adjustments


Comparable


Actual


Non-
comparable
Adjustments


Comparable


Actual


Comparable




2017


2017


2017


2016


2016


2016


% Variance


% Variance

Atlanta, GA Area

9



1,425



$

128.40



$



$

128.40



$

121.71



$

(84.95)



$

134.48



5.5

%


(4.5)

%

Boston, MA Area

3



915



207.03





207.03



205.44





205.44



0.8

%


0.8

%

Dallas / Ft. Worth, TX Area

7



1,518



106.16





106.16



106.56





106.56



(0.4)

%


(0.4)

%

Houston, TX Area

3



692



108.41





108.41



90.37





90.37



20.0

%


20.0

%

Los Angeles, CA Metro Area

6



1,619



128.06





128.06



123.15



(55.74)



134.84



4.0

%


(5.0)

%

Miami, FL Metro Area

3



587



99.68





99.68



93.92





93.92



6.1

%


6.1

%

Minneapolis - St. Paul, MN-WI Area

4



809



139.84





139.84



154.01





154.01



(9.2)

%


(9.2)

%

Nashville, TN Area

1



673



207.06





207.06



200.26





200.26



3.4

%


3.4

%

New York / New Jersey Metro Area

6



1,741



126.74





126.74



124.45





124.44



1.8

%


1.8

%

Orlando, FL Area

3



734



99.86





99.86



90.63





90.63



10.2

%


10.2

%

Philadelphia, PA Area

3



648



110.73





110.73



122.55





122.55



(9.6)

%


(9.6)

%

San Diego, CA Area

2



410



136.22





136.22



136.17





136.17



%


%

San Francisco - Oakland, CA Metro Area

6



1,368



165.38





165.38



159.59





159.59



3.6

%


3.6

%

Tampa, FL Area

3



680



90.67





90.67



90.64





90.64



%


%

Washington D.C. - MD - VA Area

9



2,305



123.84





123.84



124.22



(85.92)



126.92



(0.3)

%


(2.4)

%

Other Areas

52



8,931



112.88





112.88



111.65



(99.83)



112.37



1.1

%


0.5

%

Total Portfolio

120


25,055


$

124.92


$


$

124.92


$

122.74


$

(85.02)


$

124.97


1.8

%

%


NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include results

      from hotel properties sold during the period.

(2) The above information does not reflect the operations of Orlando WorldQuest Resort.

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

 

 

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

HOTEL EBITDA BY MARKET

(in thousands)

(unaudited)







Three Months Ended September 30,


Number of
Hotels


Number of
Rooms


Actual


Non-
comparable
Adjustments


Comparable


% of Total


Actual


Non-
comparable
Adjustments


Comparable


% of Total


Actual


Comparable




2017


2017


2017



2016


2016


2016



% Variance


% Variance

Atlanta, GA Area

9



1,425



$

5,857



$

287



$

6,144



5.4

%


$

8,687



$

(1,428)



$

7,259



6.2

%


(32.6)

%


(15.4)

%

Boston, MA Area

3



915



8,427





8,427



7.4

%


8,550





8,550



7.2

%


(1.4)

%


(1.4)

%

Dallas / Ft. Worth, TX Area

7



1,518



5,453





5,453



4.8

%


5,819



(33)



5,786



4.9

%


(6.3)

%


(5.8)

%

Houston, TX Area

3



692



2,641





2,641



2.3

%


2,278





2,278



1.9

%


15.9

%


15.9

%

Los Angeles, CA Metro Area

6



1,619



7,742





7,742



6.8

%


8,215



(176)



8,039



6.8

%


(5.8)

%


(3.7)

%

Miami, FL Metro Area

3



587



1,269





1,269



1.1

%


1,103





1,103



0.9

%


15.0

%


15.0

%

Minneapolis - St. Paul, MN-WI Area

4



809



4,872





4,872



4.3

%


5,881





5,881



5.0

%


(17.2)

%


(17.2)

%

Nashville, TN Area

1



673



6,294





6,294



5.5

%


6,138





6,138



5.2

%


2.5

%


2.5

%

New York / New Jersey Metro Area

6



1,741



7,829





7,829



6.9

%


7,927



3



7,930



6.7

%


(1.2)

%


(1.3)

%

Orlando, FL Area

3



734



1,830





1,830



1.6

%


1,591





1,591



1.4

%


15.0

%


15.0

%

Philadelphia, PA Area

3



648



2,383





2,383



2.1

%


2,645





2,645



2.3

%


(9.9)

%


(9.9)

%

San Diego, CA Area

2



410



2,264





2,264



2.0

%


2,158





2,158



1.8

%


4.9

%


4.9

%

San Francisco - Oakland, CA Metro Area

6



1,368



9,378





9,378



8.3

%


9,354





9,354



7.9

%


0.3

%


0.3

%

Tampa, FL Area

3



680



1,564





1,564



1.4

%


1,763





1,763



1.5

%


(11.3)

%


(11.3)

%

Washington D.C. - MD - VA Area

9



2,305



9,320





9,320



8.2

%


10,710



(442)



10,268



8.7

%


(13.0)

%


(9.2)

%

Other Areas

52



8,931



36,179



20



36,199



31.9

%


39,156



(1,816)



37,340



31.6

%


(7.6)

%


(3.1)

%

Total Portfolio

120


25,055


$

113,302


$

307


$

113,609


100.0

%

$

121,975


$

(3,892)


$

118,083


100.0

%

(7.1)

%

(3.8)

%


NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include results

      from hotel properties sold during the period.

(2) The above information does not reflect the operations of Orlando WorldQuest Resort.

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

 

 

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

HOTEL REVPAR BY MARKET

(unaudited)







Nine Months Ended September 30,


Number of
Hotels


Number of
Rooms


Actual


Non-
comparable
Adjustments


Comparable


Actual


Non-
comparable
Adjustments


Comparable


Actual


Comparable




2017


2017


2017


2016


2016


2016


% Variance


% Variance

Atlanta, GA Area

9



1,425



$

122.88



$

(88.18)



$

130.78



$

119.68



$

(89.40)



$

131.97



2.7

%


(0.9)

%

Boston, MA Area

3



915



178.69





178.69



171.23





171.23



4.4

%


4.4

%

Dallas / Ft. Worth, TX Area

7



1,518



111.49





111.49



113.41





113.41



(1.7)

%


(1.7)

%

Houston, TX Area

3



692



111.44





111.44



104.06





104.06



7.1

%


7.1

%

Los Angeles, CA Metro Area

6



1,619



133.78





133.78



128.49



(97.75)



133.82



4.1

%


%

Miami, FL Metro Area

3



587



132.64





132.64



133.43





133.43



(0.6)

%


(0.6)

%

Minneapolis - St. Paul, MN-WI Area

4



809



126.49





126.49



132.50





132.50



(4.5)

%


(4.5)

%

Nashville, TN Area

1



673



210.56





210.56



202.65





202.65



3.9

%


3.9

%

New York / New Jersey Metro Area

6



1,741



117.68





117.68



113.60



(85.36)



114.91



3.6

%


2.4

%

Orlando, FL Area

3



734



113.90





113.90



99.67



(91.88)



106.14



14.3

%


7.3

%

Philadelphia, PA Area

3



648



102.21





102.21



106.99





106.99



(4.5)

%


(4.5)

%

San Diego, CA Area

2



410



125.99





125.99



123.42





123.42



2.1

%


2.1

%

San Francisco - Oakland, CA Metro Area

6



1,368



158.53





158.53



155.93





155.93



1.7

%


1.7

%

Tampa, FL Area

3



680



117.70





117.70



115.79





115.79



1.6

%


1.6

%

Washington D.C. - MD - VA Area

9



2,305



141.92





141.92



132.96



(74.36)



137.08



6.7

%


3.5

%

Other Areas

52



8,931



111.44



(56.72)



111.92



110.03



(92.49)



111.16



1.3

%


0.7

%

Total Portfolio

120


25,055


$

125.61


$

(82.03)


$

126.31


$

121.92


$

(90.66)


$

124.77


3.0

%

1.2

%


NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the beginning of each of the periods presented.
      Non-comparable adjustments include results from hotel properties sold during the period.

(2) The above information does not reflect the operations of Orlando WorldQuest Resort.

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

 

 

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

HOTEL EBITDA BY MARKET

(in thousands)

(unaudited)







Nine Months Ended September 30,


Number of
Hotels


Number of
Rooms


Actual


Non-
comparable
Adjustments


Comparable


% of Total


Actual


Non-
comparable
Adjustments


Comparable


% of Total


Actual


Comparable




2017


2017


2017



2016


2016


2016



% Variance


% Variance

Atlanta, GA Area

9



1,425



$

21,829



$

(2,263)



$

19,566



5.4

%


$

25,396



$

(5,108)



$

20,288



5.6

%


(14.1)

%


(3.6)

%

Boston, MA Area

3



915



20,523





20,523



5.7

%


19,711





19,711



5.4

%


4.1

%


4.1

%

Dallas / Ft. Worth, TX Area

7



1,518



19,236



(33)



19,203



5.3

%


20,228



(100)



20,128



5.5

%


(4.9)

%


(4.6)

%

Houston, TX Area

3



692



9,333





9,333



2.6

%


8,839





8,839



2.4

%


5.6

%


5.6

%

Los Angeles, CA Metro Area

6



1,619



26,275



(23)



26,252



7.2

%


28,433



(2,989)



25,444



7.0

%


(7.6)

%


3.2

%

Miami, FL Metro Area

3



587



8,936





8,936



2.5

%


9,334





9,334



2.6

%


(4.3)

%


(4.3)

%

Minneapolis - St. Paul, MN-WI Area

4



809



11,749





11,749



3.2

%


13,047





13,047



3.6

%


(9.9)

%


(9.9)

%

Nashville, TN Area

1



673



20,935





20,935



5.8

%


19,728





19,728



5.4

%


6.1

%


6.1

%

New York / New Jersey Metro Area

6



1,741



23,382





23,382



6.4

%


23,806



(756)



23,050



6.3

%


(1.8)

%


1.4

%

Orlando, FL Area

3



734



8,124





8,124



2.2

%


13,036



(5,623)



7,413



2.0

%


(37.7)

%


9.6

%

Philadelphia, PA Area

3



648



6,047





6,047



1.7

%


6,514





6,514



1.8

%


(7.2)

%


(7.2)

%

San Diego, CA Area

2



410



5,840





5,840



1.6

%


5,868





5,868



1.6

%


(0.5)

%


(0.5)

%

San Francisco - Oakland, CA Metro Area

6



1,368



26,824





26,824



7.4

%


26,655





26,655



7.3

%


0.6

%


0.6

%

Tampa, FL Area

3



680



9,416





9,416



2.6

%


9,242





9,242



2.5

%


1.9

%


1.9

%

Washington D.C. - MD - VA Area

9



2,305



36,103



(2)



36,101



9.9

%


36,831



(927)



35,904



9.9

%


(2.0)

%


0.6

%

Other Areas

52



8,931



110,701



(21)



110,680



30.5

%


117,707



(5,050)



112,657



31.0

%


(6.0)

%


(1.8)

%

Total Portfolio

120


25,055


$

365,253


$

(2,342)


$

362,911


100.0

%

$

384,375


$

(20,553)


$

363,822


100.0

%

(5.0)

%

(0.3)

%


NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the beginning of each of the periods presented. Non-comparable adjustments include results
      from hotel properties sold during the period.

(2) The above information does not reflect the operations of Orlando WorldQuest Resort.

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

 

 

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

TOTAL ENTERPRISE VALUE

SEPTEMBER 30, 2017

(in thousands, except share price)

(unaudited)





September 30, 2017

End of quarter common shares outstanding

97,416

Partnership units outstanding (common share equivalents)*

20,071

Combined common shares and partnership units outstanding

117,487

Common stock price at quarter end

$

6.67

Market capitalization at quarter end

$

783,639

Series D preferred stock

$

197,609

Series F preferred stock

$

120,000

Series G preferred stock

$

155,000

Series H preferred stock

$

95,000

Debt on balance sheet date

$

3,708,265

Joint venture partner's share of consolidated debt

$

(2,038)

Net working capital (see below)

$

(483,802)

Total enterprise value (TEV)

$

4,573,673



Ashford Inc. Investment:


Common stock owned at end of quarter

598

Common stock price at quarter end

$

60.60

Market value of Ashford Inc. investment

$

36,249



Cash and cash equivalents

$

393,431

Restricted cash

$

132,959

Accounts receivable, net

$

60,364

Prepaid expenses

$

24,177

Investment in securities

$

11,960

Due from third-party hotel managers, net

$

16,616

Market value of Ashford Inc. investment

$

36,249

Total current assets

$

675,756



Accounts payable, net & accrued expenses

$

152,420

Dividends and distributions payable

$

25,520

Due to affiliates, net

$

14,014

Total current liabilities

$

191,954



Net working capital**

$

483,802

* Total units outstanding = 21.3 million; impacted by current conversion factor.



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



 

 

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

ANTICIPATED CAPITAL EXPENDITURES CALENDAR (a)




2017


Rooms

1st Quarter

2nd Quarter

3rd Quarter

4th Quarter



Actual

Actual

Actual

Estimated

Courtyard Basking Ridge

235


x

x



Courtyard Columbus Tipton Lakes

90


x




Courtyard Crystal City Reagan Airport

272





x

Courtyard Denver Airport

202





x

Courtyard Gaithersburg

210





x

Embassy Suites Orlando Airport

174





x

Embassy Suites Philadelphia Airport

263





x

Embassy Suites Santa Clara Silicon Valley

257





x

Embassy Suites Walnut Creek

249



x

x

x

Hampton Inn Parsippany

152


x

x



Hampton Inn Pittsburgh Meadow Lands

103


x




Hampton Inn Suites Columbus Easton

145



x



Hilton Boston Back Bay

390


x



x

Hilton Garden Inn Jacksonville

119




x

x

Hilton Garden Inn Wisconsin Dells

128


x




Hilton Tampa Westshore

238



x

x

x

Homewood Suites Pittsburgh Southpointe

148


x

x



Hyatt Regency Savannah

351


x

x



Le Meridien Chambers Minneapolis

60





x

Le Pavillon Hotel

226


x

x



Marriott Crystal Gateway

701


x

x

x

x

Marriott DFW Airport

491




x


Marriott Omaha

300


x

x

x

x

Marriott RTP

225



x

x

x

Marriott San Antonio Plaza

251




x


Marriott Suites Market Center

265


x

x



Renaissance Nashville

673




x

x

Renaissance Palm Springs

410




x

x

Residence Inn Jacksonville

120





x

Residence Inn Lake Buena Vista

210


x




Residence Inn Orlando Sea World

350




x

x

Residence Inn Stillwater

101


x

x



Residence Inn Tampa Downtown

109




x

x

Ritz-Carlton Atlanta

444





x

Sheraton Anchorage

370





x

Sheraton City Center - Indianapolis

378





x

SpringHill Suites Centreville

136





x

SpringHill Suites Kennesaw

90




x

x

Total


14

13

13

24


(a) Only hotels which have had or are expected to have significant capital expenditures that could result in
      displacement in 2017 are included in this table.

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



2017


2017


2017


2016


September 30, 2017


3rd Quarter


2nd Quarter


1st Quarter


4th Quarter


TTM

Net income (loss)

$

45,901



$

89,279



$

45,102



$

31,581



$

211,863


(Income) loss from consolidated entities attributable to
noncontrolling interest

(50)



(42)



2



(32)



(122)


Net income (loss) attributable to the Company

45,851



89,237



45,104



31,549



211,741


Non-property adjustments

1,770



(14,092)



83



5,650



(6,589)


Interest income

(28)



(38)



(32)



(23)



(121)


Interest expense

698



572



482



484



2,236


Amortization of loan costs

37



54



126



124



341


Depreciation and amortization

59,966



60,383



62,509



61,294



244,152


Income tax expense (benefit)

33



6



17



25



81


Non-hotel EBITDA ownership expense

4,925



2,313



5,186



4,345



16,769


Income (loss) from consolidated entities attributable to
noncontrolling interests

50



42



(2)



32



122


Hotel EBITDA including amounts attributable to
noncontrolling interest

113,302



138,477



113,473



103,480



468,732


Non-comparable adjustments

307



(1,315)



(1,334)



(2,458)



(4,800)


Comparable hotel EBITDA

$

113,609


$

137,162


$

112,139


$

101,022


$

463,932



NOTES:

 

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017,
      were owned as of the beginning of each of the periods presented. Non-comparable adjustments include results from hotel properties sold during
      the period.

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



Three Months Ended September 30, 2017


Hotel
Properties
Not Under
Renovation


Hotel
Properties
Under
Renovation


Hotel Total


Orlando
WorldQuest
Resort


Corporate /
Allocated


Ashford
Hospitality
Trust, Inc.

Net income (loss)

$

39,986



$

5,915



$

45,901



$

69



$

(74,696)



$

(28,726)


(Income) loss from consolidated entities attributable to
noncontrolling interest

(50)





(50)





28



(22)


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









6,940



6,940


Net income (loss) attributable to the Company

39,936



5,915



45,851



69



(67,728)



(21,808)


Non-property adjustments

1,703



67



1,770





(1,770)




Interest income

(28)





(28)





(678)



(706)


Interest expense

698





698





53,715



54,413


Amortization of loan cost

37





37





2,513



2,550


Depreciation and amortization

49,954



10,012



59,966



120



49



60,135


Income tax expense (benefit)

33





33





(1,300)



(1,267)


Non-hotel EBITDA ownership expense

4,891



34



4,925



7



(4,932)




Income (loss) from consolidated entities attributable to
noncontrolling interests

50





50





(50)




Hotel EBITDA including amounts attributable to noncontrolling
interest

97,274



16,028



113,302



196



(20,181)



93,317


Less: EBITDA adjustments attributable to noncontrolling interest

(66)





(66)





(27)



(93)


(Income) loss from consolidated entities attributable to
noncontrolling interest

(50)





(50)





50




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









(6,940)



(6,940)


Equity in (earnings) loss of unconsolidated entities









679



679


Company's portion of EBITDA of Ashford Inc.









(384)



(384)


Company's portion of EBITDA of OpenKey









(113)



(113)


Hotel EBITDA attributable to the Company and OP unitholders

$

97,158



$

16,028



$

113,186



$

196



$

(26,916)



$

86,466


Non-comparable adjustments

307





307








Comparable hotel EBITDA

$

97,581


$

16,028


$

113,609









NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the
      beginning of each of the periods presented. Non-comparable adjustments include results from hotel properties sold during the period.

(2) Excluded Hotels Under Renovation:

      Embassy Suites Walnut Creek, Hilton Garden Inn Jacksonville, Hilton Tampa Westshore, Marriott Crystal Gateway, Marriott DFW Airport, Marriott Omaha, Marriott
      RTP, Marriott San Antonio Plaza, Renaissance Nashville, Renaissance Palm Springs, Residence Inn Orlando Sea World, Residence Inn Tampa Downtown, SpringHill
      Suites Kennesaw

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



Three Months Ended June 30, 2017


Hotel
Properties
Not Under
Renovation


Hotel
Properties
Under
Renovation


Hotel Total


Orlando
WorldQuest
Resort


Corporate /
Allocated


Ashford
Hospitality
Trust, Inc.

Net income (loss)

$

74,345



$

14,934



$

89,279



$

545



$

(79,396)



$

10,428


(Income) loss from consolidated entities attributable to
noncontrolling interest

(42)





(42)





29



(13)


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









(231)



(231)


Net income (loss) attributable to the Company

74,303



14,934



89,237



545



(79,598)



10,184


Non-property adjustments

(14,092)





(14,092)





14,092




Interest income

(38)





(38)





(508)



(546)


Interest expense

572





572





51,359



51,931


Amortization of loan cost

54





54





2,971



3,025


Depreciation and amortization

51,516



8,867



60,383



117



47



60,547


Income tax expense (benefit)

6





6





1,598



1,604


Non-hotel EBITDA ownership expense

2,031



282



2,313



(18)



(2,295)




Income (loss) from consolidated entities attributable to
noncontrolling interests

42





42





(42)




Hotel EBITDA including amounts attributable to
noncontrolling interest

114,394



24,083



138,477



644



(12,376)



126,745


Less: EBITDA adjustments attributable to noncontrolling
interest

(62)





(62)





(26)



(88)


(Income) loss from consolidated entities attributable to
noncontrolling interest

(42)





(42)





42




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









231



231


Equity in (earnings) loss of unconsolidated entities









2,138



2,138


Company's portion of EBITDA of Ashford Inc.









720



720


Company's portion of EBITDA of OpenKey









(124)



(124)


Hotel EBITDA attributable to the Company and OP
unitholders

$

114,290



$

24,083



$

138,373



$

644



$

(9,395)



$

129,622


Non-comparable adjustments

(1,315)





(1,315)








Comparable hotel EBITDA

$

113,079


$

24,083


$

137,162









NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the
      beginning of each of the periods presented. Non-comparable adjustments include results from hotel properties sold during the period.

(2) Excluded Hotels Under Renovation:

      Embassy Suites Walnut Creek, Hilton Garden Inn Jacksonville, Hilton Tampa Westshore, Marriott Crystal Gateway, Marriott DFW Airport, Marriott Omaha, Marriott
      RTP, Marriott San Antonio Plaza, Renaissance Nashville, Renaissance Palm Springs, Residence Inn Orlando Sea World, Residence Inn Tampa Downtown,
      SpringHill Suites Kennesaw

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



Three Months Ended March 31, 2017


Hotel
Properties
Not Under
Renovation


Hotel
Properties
Under
Renovation


Hotel Total


Orlando
WorldQuest
Resort


Corporate /
Allocated


Ashford
Hospitality
Trust, Inc.

Net income (loss)

$

31,150



$

13,952



$

45,102



$

409



$

(77,448)



$

(31,937)


(Income) loss from consolidated entities attributable to
noncontrolling interest

2





2





29



31


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









6,493



6,493


Net income (loss) attributable to the Company

31,152



13,952



45,104



409



(70,926)



(25,413)


Non-property adjustments

83





83





(83)




Interest income

(31)



(1)



(32)





(176)



(208)


Interest expense

482





482





49,477



49,959


Amortization of loan cost

126





126





5,220



5,346


Depreciation and amortization

52,761



9,748



62,509



113



2,076



64,698


Income tax expense (benefit)

17





17





(865)



(848)


Non-hotel EBITDA ownership expense

5,423



(237)



5,186



5



(5,191)




Income (loss) from consolidated entities attributable to
noncontrolling interests

(2)





(2)





2




Hotel EBITDA including amounts attributable to
noncontrolling interest

90,011



23,462



113,473



527



(20,466)



93,534


Less: EBITDA adjustments attributable to noncontrolling
interest

(65)





(65)





(27)



(92)


(Income) loss from consolidated entities attributable to
noncontrolling interest

2





2





(2)




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









(6,493)



(6,493)


Equity in (earnings) loss of unconsolidated entities









815



815


Company's portion of EBITDA of Ashford Inc.









(384)



(384)


Company's portion of EBITDA of OpenKey









(124)



(124)


Hotel EBITDA attributable to the Company and OP
unitholders

$

89,948



$

23,462



$

113,410



$

527



$

(26,681)



$

87,256


Non-comparable adjustments

(1,334)





(1,334)








Comparable hotel EBITDA

$

88,677


$

23,462


$

112,139









NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of
      the beginning of each of the periods presented. Non-comparable adjustments include results from hotel properties sold during the period.

(2) Excluded Hotels Under Renovation:

      Embassy Suites Walnut Creek, Hilton Garden Inn Jacksonville, Hilton Tampa Westshore, Marriott Crystal Gateway, Marriott DFW Airport, Marriott Omaha, Marriott

      RTP, Marriott San Antonio Plaza, Renaissance Nashville, Renaissance Palm Springs, Residence Inn Orlando Sea World, Residence Inn Tampa Downtown,
      SpringHill Suites Kennesaw

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



Three Months Ended December 31, 2016


Hotel
Properties
Not Under
Renovation


Hotel
Properties
Under
Renovation


Hotel Total


Orlando
WorldQuest
Resort


Corporate /
Allocated


Ashford
Hospitality
Trust, Inc.

Net income (loss)

$

22,381



$

9,200



$

31,581



$

162



$

(88,383)



$

(56,640)


(Income) loss from consolidated entities attributable to
noncontrolling interest

(32)





(32)





30



(2)


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









9,738



9,738


Net income (loss) attributable to the Company

22,349



9,200



31,549



162



(78,615)



(46,904)


Non-property adjustments

5,650





5,650





(5,650)




Interest income

(22)



(1)



(23)





(79)



(102)


Interest expense

484





484





49,219



49,703


Amortization of loan cost

124





124





5,973



6,097


Depreciation and amortization

52,168



9,126



61,294



109



49



61,452


Income tax expense (benefit)

25





25





291



316


Non-hotel EBITDA ownership expense

4,481



(136)



4,345



(7)



(4,338)




Income (loss) from consolidated entities attributable to
noncontrolling interests

32





32





(32)




Hotel EBITDA including amounts attributable to
noncontrolling interest

85,291



18,189



103,480



264



(33,182)



70,562


Less: EBITDA adjustments attributable to noncontrolling
interest

(47)





(47)





(43)



(90)


(Income) loss from consolidated entities attributable to
noncontrolling interest

(32)





(32)





32




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









(9,738)



(9,738)


Equity in (earnings) loss of unconsolidated entities









(107)



(107)


Company's portion of EBITDA of Ashford Inc.









387



387


Company's portion of EBITDA of OpenKey









(109)



(109)


Hotel EBITDA attributable to the Company and OP
unitholders

$

85,212



$

18,189



$

103,401



$

264



$

(42,760)



$

60,905


Non-comparable adjustments

(2,458)





(2,458)








Comparable hotel EBITDA

$

82,833


$

18,189


$

101,022









NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned
      as of the beginning of each of the periods presented. Non-comparable adjustments include results from hotel properties sold during the period.

(2) Excluded Hotels Under Renovation:

      Embassy Suites Walnut Creek, Hilton Garden Inn Jacksonville, Hilton Tampa Westshore, Marriott Crystal Gateway, Marriott DFW Airport, Marriott Omaha,
      Marriott RTP, Marriott San Antonio Plaza, Renaissance Nashville, Renaissance Palm Springs, Residence Inn Orlando Sea World, Residence Inn Tampa
      Downtown, SpringHill Suites Kennesaw

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



Three Months Ended September 30, 2016


Hotel
Properties
Not Under
Renovation


Hotel
Properties
Under
Renovation


Hotel Total


Orlando
WorldQuest
Resort


Corporate /
Allocated


Ashford
Hospitality
Trust, Inc.

Net income (loss)

$

47,721



$

8,022



$

55,743



$

241



$

(81,122)



$

(25,138)


(Income) loss from consolidated entities attributable to
noncontrolling interest

(45)





(45)





29



(16)


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









4,151



4,151


Net income (loss) attributable to the Company

47,676



8,022



55,698



241



(76,942)



(21,003)


Non-property adjustments

3,591





3,591





(3,591)




Interest income

(10)



(1)



(11)





(81)



(92)


Interest expense

479





479





49,634



50,113


Amortization of loan cost

121





121





5,528



5,649


Depreciation and amortization

51,181



8,839



60,020



101



49



60,170


Income tax expense (benefit)

15





15





(31)



(16)


Non-hotel EBITDA ownership expense

1,614



403



2,017



51



(2,068)




Income (loss) from consolidated entities attributable to
noncontrolling interests

45





45





(45)




Hotel EBITDA including amounts attributable to
noncontrolling interest

104,712



17,263



121,975



393



(27,547)



94,821


Less: EBITDA adjustments attributable to noncontrolling
interest

(69)





(69)





(23)



(92)


(Income) loss from consolidated entities attributable to
noncontrolling interest

(45)





(45)





45




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









(4,151)



(4,151)


Equity in (earnings) loss of unconsolidated entities









85



85


Company's portion of EBITDA of Ashford Inc.









165



165


Company's portion of EBITDA of OpenKey












Hotel EBITDA attributable to the Company and OP
unitholders

$

104,598



$

17,263



$

121,861



$

393



$

(31,426)



$

90,828


Non-comparable adjustments

(3,892)





(3,892)








Comparable hotel EBITDA

$

100,820


$

17,263


$

118,083









NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of
      the beginning of each of the periods presented. Non-comparable adjustments include results from hotel properties sold during the period.

(2) Excluded Hotels Under Renovation:

      Embassy Suites Walnut Creek, Hilton Garden Inn Jacksonville, Hilton Tampa Westshore, Marriott Crystal Gateway, Marriott DFW Airport, Marriott Omaha,
      Marriott 
RTP, Marriott San Antonio Plaza, Renaissance Nashville, Renaissance Palm Springs, Residence Inn Orlando Sea World, Residence Inn Tampa
      Downtown, SpringHill Suites Kennesaw

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



Nine Months Ended September 30, 2017


Hotel
Properties
Not Under
Renovation


Hotel
Properties
Under
Renovation


Hotel Total


Orlando
WorldQuest
Resort


Corporate /
Allocated


Ashford
Hospitality
Trust, Inc.

Net income (loss)

$

145,482



$

34,801



$

180,283



$

1,023



$

(231,541)



$

(50,235)


(Income) loss from consolidated entities attributable to
noncontrolling interest

(90)





(90)





86



(4)


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









13,202



13,202


Net income (loss) attributable to the Company

145,392



34,801



180,193



1,023



(218,253)



(37,037)


Non-property adjustments

(12,306)



67



(12,239)





12,239




Interest income

(97)



(1)



(98)





(1,362)



(1,460)


Interest expense

1,752





1,752





154,551



156,303


Amortization of loan cost

217





217





10,704



10,921


Depreciation and amortization

154,231



28,627



182,858



350



2,172



185,380


Income tax expense (benefit)

56





56





(563)



(507)


Non-hotel EBITDA ownership expense

12,345



79



12,424



(6)



(12,418)




Income (loss) from consolidated entities attributable to
noncontrolling interests

90





90





(90)




Hotel EBITDA including amounts attributable to
noncontrolling interest

301,680



63,573



365,253



1,367



(53,020)



313,600


Less: EBITDA adjustments attributable to noncontrolling
interest

(193)





(193)





(84)



(277)


(Income) loss from consolidated entities attributable to
noncontrolling interest

(90)





(90)





90




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









(13,202)



(13,202)


Equity in (earnings) loss of unconsolidated entities









3,632



3,632


Company's portion of EBITDA of Ashford Inc.









(20)



(20)


Company's portion of EBITDA of OpenKey









(361)



(361)


Hotel EBITDA attributable to the Company and OP
unitholders

$

301,397



$

63,573



$

364,970



$

1,367



$

(62,965)



$

303,372


Non-comparable adjustments

(2,342)





(2,342)








Comparable hotel EBITDA

$

299,338


$

63,573


$

362,911









NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned
      as of the beginning of each of the periods presented. Non-comparable adjustments include results from hotel properties sold during the period.

(2) Excluded Hotels Under Renovation:

      Embassy Suites Walnut Creek, Hilton Garden Inn Jacksonville, Hilton Tampa Westshore, Marriott Crystal Gateway, Marriott DFW Airport, Marriott Omaha,
      Marriott RTP, Marriott San Antonio Plaza, Renaissance Nashville, Renaissance Palm Springs, Residence Inn Orlando Sea World, Residence Inn Tampa
      Downtown, SpringHill Suites Kennesaw

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



Nine Months Ended September 30, 2016


Hotel
Properties
Not Under
Renovation


Hotel
Properties
Under
Renovation


Hotel Total


Orlando
WorldQuest
Resort


Corporate /
Allocated


Ashford
Hospitality
Trust, Inc.

Net income (loss)

$

176,821



$

38,399



$

215,220



$

1,071



$

(218,433)



$

(2,142)


(Income) loss from consolidated entities attributable to

noncontrolling interest

(72)





(72)





88



16


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









1,887



1,887


Net income (loss) attributable to the Company

176,749



38,399



215,148



1,071



(216,458)



(239)


Non-property adjustments

(19,389)





(19,389)





19,389




Interest income

(31)



(4)



(35)





(194)



(229)


Interest expense

1,414





1,414





148,753



150,167


Amortization of loan cost

359





359





17,641



18,000


Depreciation and amortization

155,497



26,423



181,920



345



146



182,411


Income tax expense (benefit)

60





60





1,156



1,216


Non-hotel EBITDA ownership expense

4,967



(141)



4,826



52



(4,878)




Income (loss) from consolidated entities attributable to
noncontrolling interests

72





72





(72)




Hotel EBITDA including amounts attributable to
noncontrolling interest

319,698



64,677



384,375



1,468



(34,517)



351,326


Less: EBITDA adjustments attributable to noncontrolling
interest

(198)





(198)





(75)



(273)


(Income) loss from consolidated entities attributable to
noncontrolling interest

(72)





(72)





72




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









(1,887)



(1,887)


Equity in (earnings) loss of unconsolidated entities









959



959


Company's portion of EBITDA of Ashford Inc.









(207)



(207)


Company's portion of EBITDA of OpenKey












Hotel EBITDA attributable to the Company and OP
unitholders

$

319,428



$

64,677



$

384,105



$

1,468



$

(35,655)



$

349,918


Non-comparable adjustments

(20,553)





(20,553)








Comparable hotel EBITDA

$

299,145


$

64,677


$

363,822









NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned
      as of the beginning of each of the periods presented. Non-comparable adjustments include results from hotel properties sold during the period.

(2) Excluded Hotels Under Renovation:

      Embassy Suites Walnut Creek, Hilton Garden Inn Jacksonville, Hilton Tampa Westshore, Marriott Crystal Gateway, Marriott DFW Airport, Marriott Omaha,
      Marriott RTP, Marriott San Antonio Plaza, Renaissance Nashville, Renaissance Palm Springs, Residence Inn Orlando Sea World, Residence Inn Tampa
      Downtown, SpringHill Suites Kennesaw

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



Three Months Ended September 30, 2017


Atlanta,
GA Area


Boston, MA
Area


Dallas /
Ft. Worth,
TX Area


Houston,
TX Area


Los
Angeles,
CA Metro
Area


Miami, FL
Metro Area


Minneapolis -
St. Paul, MN -
WI Area


Nashville,
TN Area


New York /
New Jersey
Metro Area

Net income (loss)

$

3,126



$

4,824



$

2,073



$

(620)



$

3,196



$

(1,171)



$

2,397



$

4,761



$

3,604


(Income) loss from consolidated entities
attributable to noncontrolling interest


















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


















Net income (loss) attributable to the Company

3,126



4,824



2,073



(620)



3,196



(1,171)



2,397



4,761



3,604


Non-property adjustments

(16)







451





266








Interest income





(1)





(1)





(6)





(2)


Interest expense

170


















Amortization of loan costs

37


















Depreciation and amortization

2,519



3,543



3,215



1,645



4,355



1,730



2,458



1,523



4,185


Income tax expense (benefit)


















Non-hotel EBITDA ownership expense

21



60



166



1,165



192



444



23



10



42


Income (loss) from consolidated entities
attributable to noncontrolling interests


















Hotel EBITDA including amounts attributable
to noncontrolling interest

5,857



8,427



5,453



2,641



7,742



1,269



4,872



6,294



7,829


Non-comparable adjustments

287


















Comparable hotel EBITDA

$

6,144



$

8,427



$

5,453



$

2,641



$

7,742



$

1,269



$

4,872



$

6,294



$

7,829





















Orlando,
FL Area


Philadelphia,
PA Area


San Diego,
CA Area


San
Francisco -
Oakland,
CA Metro
Area


Tampa, FL
Area


Washington
D.C. - MD -
VA Area


Other Areas


Total
Portfolio



Net income (loss)

$

99



$

904



$

1,279



$

6,772



$

(423)



$

3,335



$

11,745



$

45,901




(Income) loss from consolidated entities
attributable to noncontrolling interest













(50)



(50)




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


















Net income (loss) attributable to the Company

99



904



1,279



6,772



(423)



3,335



11,695



45,851




Non-property adjustments

43









64





962



1,770




Interest income

(2)







(5)





(4)



(7)



(28)




Interest expense













528



698




Amortization of loan costs















37




Depreciation and amortization

1,595



1,459



955



2,579



1,661



6,304



20,240



59,966




Income tax expense (benefit)













33



33




Non-hotel EBITDA ownership expense

95



20



30



32



262



(315)



2,678



4,925




Income (loss) from consolidated entities
attributable to noncontrolling interests













50



50




Hotel EBITDA including amounts attributable
to noncontrolling interest

1,830



2,383



2,264



9,378



1,564



9,320



36,179



113,302




Non-comparable adjustments













20



307




Comparable hotel EBITDA

$

1,830


$

2,383


$

2,264


$

9,378


$

1,564


$

9,320


$

36,199


$

113,609





NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the
      beginning of each of the periods presented. Non-comparable adjustments include results from hotel properties sold during the period.

(2) The above information does not reflect the operations of Orlando WorldQuest Resort.

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



Three Months Ended September 30, 2016


Atlanta,
GA Area


Boston, MA
Area


Dallas /
Ft. Worth,
TX Area


Houston,
TX Area


Los
Angeles,
CA Metro
Area


Miami, FL
Metro Area


Minneapolis -
St. Paul, MN -
WI Area


Nashville,
TN Area


New York /
New Jersey
Metro Area

Net income (loss)

$

4,898



$

4,998



$

3,198



$

528



$

3,912



$

(445)



$

3,398



$

3,714



$

3,404


(Income) loss from consolidated entities
attributable to noncontrolling interest


















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


















Net income (loss) attributable to the Company

4,898



4,998



3,198



528



3,912



(445)



3,398



3,714



3,404


Non-property adjustments

15


















Interest income

















(2)


Interest expense


















Amortization of loan costs


















Depreciation and amortization

3,650



3,399



2,781



1,713



4,307



1,474



2,462



2,382



4,371


Income tax expense (benefit)


















Non-hotel EBITDA ownership expense

124



153



(160)



37



(4)



74



21



42



154


Income (loss) from consolidated entities attributable
to noncontrolling interests


















Hotel EBITDA including amounts attributable
to noncontrolling interest

8,687



8,550



5,819



2,278



8,215



1,103



5,881



6,138



7,927


Non-comparable adjustments

(1,428)





(33)





(176)









3


Comparable hotel EBITDA

$

7,259



$

8,550



$

5,786



$

2,278



$

8,039



$

1,103



$

5,881



$

6,138



$

7,930





















Orlando,
FL Area


Philadelphia,
PA Area


San Diego,
CA Area


San
Francisco -
Oakland,
CA Metro
Area


Tampa, FL
Area


Washington
D.C. - MD -
VA Area


Other Areas


Total
Portfolio



Net income (loss)

$

445



$

1,253



$

1,102



$

7,020



$

558



$

437



$

17,323



$

55,743




(Income) loss from consolidated entities
attributable to noncontrolling interest













(45)



(45)




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


















Net income (loss) attributable to the Company

445



1,253



1,102



7,020



558



437



17,278



55,698




Non-property adjustments

159











5,039



(1,622)



3,591




Interest income

(1)







(1)





(2)



(5)



(11)




Interest expense













479



479




Amortization of loan costs













121



121




Depreciation and amortization

1,038



1,398



1,050



2,200



1,106



5,442



21,247



60,020




Income tax expense (benefit)













15



15




Non-hotel EBITDA ownership expense

(50)



(6)



6



135



99



(206)



1,598



2,017




Income (loss) from consolidated entities attributable
to noncontrolling interests













45



45




Hotel EBITDA including amounts attributable
to noncontrolling interest

1,591



2,645



2,158



9,354



1,763



10,710



39,156



121,975




Non-comparable adjustments











(442)



(1,816)



(3,892)




Comparable hotel EBITDA

$

1,591


$

2,645


$

2,158


$

9,354


$

1,763


$

10,268


$

37,340


$

118,083





NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the
      beginning of each of the periods presented. Non-comparable adjustments include results from hotel properties sold during the period.

(2) The above information does not reflect the operations of Orlando WorldQuest Resort.

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



Nine Months Ended September 30, 2017


Atlanta,
GA Area


Boston, MA
Area


Dallas /
Ft. Worth,
TX Area


Houston,
TX Area


Los
Angeles,
CA Metro
Area


Miami, FL
Metro Area


Minneapolis -
St. Paul, MN -
WI Area


Nashville,
TN Area


New York /
New Jersey
Metro Area

Net income (loss)

$

25,304



$

10,068



$

8,970



$

2,414



$

13,137



$

(1,450)



$

4,152



$

15,716



$

10,354


(Income) loss from consolidated entities
attributable to noncontrolling interest


















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


















Net income (loss) attributable to the Company

25,304



10,068



8,970



2,414



13,137



(1,450)



4,152



15,716



10,354


Non-property adjustments

(14,109)







451





266








Interest income

(12)





(3)





(3)





(30)





(6)


Interest expense

237


















Amortization of loan costs

49


















Depreciation and amortization

10,122



10,404



9,362



5,233



12,832



5,205



7,562



5,174



12,614


Income tax expense (benefit)


















Non-hotel EBITDA ownership expense

238



51



907



1,235



309



4,915



65



45



420


Income (loss) from consolidated entities
attributable to noncontrolling interests


















Hotel EBITDA including amounts attributable
to noncontrolling interest

21,829



20,523



19,236



9,333



26,275



8,936



11,749



20,935



23,382


Non-comparable adjustments

(2,263)





(33)





(23)










Comparable hotel EBITDA

$

19,566



$

20,523



$

19,203



$

9,333



$

26,252



$

8,936



$

11,749



$

20,935



$

23,382





















Orlando,
FL Area


Philadelphia,
PA Area


San Diego,
CA Area


San
Francisco -
Oakland,
CA Metro
Area


Tampa, FL
Area


Washington
D.C. - MD -
VA Area


Other Areas


Total
Portfolio



Net income (loss)

$

3,509



$

1,681



$

2,792



$

19,530



$

4,761



$

18,271



$

41,074



$

180,283




(Income) loss from consolidated entities
attributable to noncontrolling interest













(90)



(90)




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


















Net income (loss) attributable to the Company

3,509



1,681



2,792



19,530



4,761



18,271



40,984



180,193




Non-property adjustments

43









64





1,046



(12,239)




Interest income

(5)







(14)





(12)



(13)



(98)




Interest expense













1,515



1,752




Amortization of loan costs













168



217




Depreciation and amortization

4,470



4,275



2,982



7,170



4,374



18,672



62,407



182,858




Income tax expense (benefit)













56



56




Non-hotel EBITDA ownership expense

107



91



66



138



217



(828)



4,448



12,424




Income (loss) from consolidated entities
attributable to noncontrolling interests













90



90




Hotel EBITDA including amounts attributable
to noncontrolling interest

8,124



6,047



5,840



26,824



9,416



36,103



110,701



365,253




Non-comparable adjustments











(2)



(21)



(2,342)




Comparable hotel EBITDA

$

8,124


$

6,047


$

5,840


$

26,824


$

9,416


$

36,101


$

110,680


$

362,911





NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the
      beginning of each of the periods presented. Non-comparable adjustments include results from hotel properties sold during the period.

(2) The above information does not reflect the operations of Orlando WorldQuest Resort.

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



Nine Months Ended September 30, 2016


Atlanta,
GA Area


Boston, MA
Area


Dallas /
Ft. Worth,
TX Area


Houston,
TX Area


Los
Angeles,
CA Metro
Area


Miami, FL
Metro Area


Minneapolis -
St. Paul, MN -
WI Area


Nashville,
TN Area


New York /
New Jersey
Metro Area

Net income (loss)

$

17,848



$

9,474



$

11,893



$

3,556



$

14,554



$

4,738



$

5,673



$

12,750



$

15,538


(Income) loss from consolidated entities
attributable to noncontrolling interest


















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


















Net income (loss) attributable to the Company

17,848



9,474



11,893



3,556



14,554



4,738



5,673



12,750



15,538


Non-property adjustments

(4,000)

















(5,482)


Interest income













(1)





(6)


Interest expense


















Amortization of loan costs


















Depreciation and amortization

11,134



9,914



8,444



5,179



13,932



4,183



7,330



6,937



13,415


Income tax expense (benefit)


















Non-hotel EBITDA ownership expense

414



323



(109)



104



(53)



413



45



41



341


Income (loss) from consolidated entities
attributable to noncontrolling interests


















Hotel EBITDA including amounts attributable
to noncontrolling interest

25,396



19,711



20,228



8,839



28,433



9,334



13,047



19,728



23,806


Non-comparable adjustments

(5,108)





(100)





(2,989)









(756)


Comparable hotel EBITDA

$

20,288



$

19,711



$

20,128



$

8,839



$

25,444



$

9,334



$

13,047



$

19,728



$

23,050





















Orlando,
FL Area


Philadelphia,
PA Area


San Diego,
CA Area


San
Francisco -
Oakland,
CA Metro
Area


Tampa, FL
Area


Washington
D.C. - MD -
VA Area


Other Areas


Total
Portfolio



Net income (loss)

$

21,642



$

2,412



$

2,687



$

19,205



$

5,519



$

16,689



$

51,042



$

215,220




(Income) loss from consolidated entities
attributable to noncontrolling interest













(72)



(72)




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


















Net income (loss) attributable to the Company

21,642



2,412



2,687



19,205



5,519



16,689



50,970



215,148




Non-property adjustments

(13,438)











5,039



(1,508)



(19,389)




Interest income

(5)







(4)





(9)



(10)



(35)




Interest expense













1,414



1,414




Amortization of loan costs













359



359




Depreciation and amortization

4,546



4,096



3,150



7,162



3,537



15,790



63,171



181,920




Income tax expense (benefit)













60



60




Non-hotel EBITDA ownership expense

291



6



31



292



186



(678)



3,179



4,826




Income (loss) from consolidated entities
attributable to noncontrolling interests













72



72




Hotel EBITDA including amounts attributable
to noncontrolling interest

13,036



6,514



5,868



26,655



9,242



36,831



117,707



384,375




Non-comparable adjustments

(5,623)











(927)



(5,050)



(20,553)




Comparable hotel EBITDA

$

7,413


$

6,514


$

5,868


$

26,655


$

9,242


$

35,904


$

112,657


$

363,822





NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the
      beginning of each of the periods presented. Non-comparable adjustments include results from hotel properties sold during the period.

(2) The above information does not reflect the operations of Orlando WorldQuest Resort.

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



TTM Ended September 30, 2017


 BAML Pool 1 & 2 - 8 hotels


 Morgan Stanley MIP - 5 hotels


 Cantor Commercial Real Estate - 1 hotel


 Column Financial - 22 hotels


 JPM Lakeway - 1 hotel


 BAML Le Pavillon - 1 hotel


 BAML Indigo Atlanta - 1 hotel


 Morgan Stanley - 8 hotels


 Morgan Stanley Ann Arbor - 1 hotel


 BAML W Atlanta - 1
hotel


 Morgan
Stanley
Pool A - 6
hotels

Net income (loss)

$

23,490



$

8,803



$

(201)



$

49,601



$

454



$

(1,600)



$

379



$

(349)



$

2,026



$

2,184



$

11,676


(Income) loss from consolidated entities
attributable to noncontrolling interest






















Net income (loss) attributable to the Company

23,490



8,803



(201)



49,601



454



(1,600)



379



(349)



2,026



2,184



11,676


Non-property adjustments

65







(4,782)



6













4,650


Interest income

(44)



(12)





(12)
















Interest expense

2





1,974









236



24








Amortization of loan costs





292









49










Depreciation and amortization

21,157



13,531



1,901



62,061



2,489



3,143



1,469



11,161



1,671



2,692



18,191


Income tax expense (benefit)






















Non-hotel EBITDA ownership expense

1,396



243



98



3,036



271



637



33



301



7



6



2,327


Income (loss) from consolidated entities
attributable to noncontrolling interests






















Hotel EBITDA including amounts attributable
to noncontrolling interest

46,066



22,565



4,064



109,904



3,220



2,180



2,166



11,137



3,704



4,882



36,844


Non-comparable adjustments







(4,312)















(499)


Comparable hotel EBITDA

$

46,066



$

22,565



$

4,064



$

105,592



$

3,220



$

2,180



$

2,166



$

11,137



$

3,704



$

4,882



$

36,345

























 Morgan Stanley Pool B - 4 hotels


 BAML Pool - 17 hotels


 Morgan Stanley Boston Back Bay - 1 hotel


 Aareal Princeton/ Nashville - 2 hotels


 NorthStar HGI Wisconsin Dells - 1 hotel


 JP Morgan - 18 hotels


 Omni American Bank - 1 hotel


 GACC Gateway - 1 hotel


 Deutsche Bank W Minneapolis - 1 hotel


 GACC Jacksonville RI - 1 hotel


 GACC Manchester
RI - 1 hotel

Net income (loss)

$

2,928



$

15,518



$

9,289



$

20,578



$

425



$

35,721



$

571



$

6,105



$

3,188



$

1,003



$

537


(Income) loss from consolidated entities
attributable to noncontrolling interest





















(77)


Net income (loss) attributable to the Company

2,928



15,518



9,289



20,578



425



35,721



571



6,105



3,188



1,003



460


Non-property adjustments

223



393

















69




Interest income



(8)









(14)







(24)






Interest expense






















Amortization of loan costs






















Depreciation and amortization

4,194



27,277



5,374



9,683



912



27,326



492



9,610



3,359



838



922


Income tax expense (benefit)











104











(36)


Non-hotel EBITDA ownership expense

242



7,428



230



101



(3)



462



6



(1,147)



9



94



(16)


Income (loss) from consolidated entities
attributable to noncontrolling interests





















77


Hotel EBITDA including amounts attributable
to noncontrolling interest

7,587



50,608



14,893



30,362



1,334



63,599



1,069



14,568



6,532



2,004



1,407


Non-comparable adjustments






















Comparable hotel EBITDA

$

7,587



$

50,608



$

14,893



$

30,362



$

1,334



$

63,599



$

1,069



$

14,568



$

6,532



$

2,004



$

1,407

























 Key Bank Manchester CY - 1 hotel


 Morgan Stanley Pool C1 - 3 hotels


 Morgan Stanley Pool C2 - 2 hotels


 Morgan Stanley Pool C3 - 3 hotels


 BAML Pool 3 - 3 hotels


 BAML Pool 5 - 2 hotels


 BAML Pool 4 - 2 hotels


 NorthStar Gainesville - 1 hotel


 Wachovia 5 -5  hotels


 Unencumbered hotels


 Total
Portfolio

Net income (loss)

$

340



$

3,264



$

1,532



$

2,145



$

4,452



$

2,145



$

7,513



$

(41)



$

(77)



$

(1,736)



$

211,863


(Income) loss from consolidated entities
attributable to noncontrolling interest

(45)





















(122)


Net income (loss) attributable to the Company

295



3,264



1,532



2,145



4,452



2,145



7,513



(41)



(77)



(1,736)



211,741


Non-property adjustments



127







17





(7,506)



32



82



35



(6,589)


Interest income









(5)











(2)



(121)


Interest expense





















2,236


Amortization of loan costs





















341


Depreciation and amortization

643



4,007



526



1,339



4,256



639









3,289



244,152


Income tax expense (benefit)

13





















81


Non-hotel EBITDA ownership expense

9



466



32



38



63



18



1



2



(17)



396



16,769


Income (loss) from consolidated entities
attributable to noncontrolling interests

45





















122


Hotel EBITDA including amounts attributable
to noncontrolling interest

1,005



7,864



2,090



3,522



8,783



2,802



8



(7)



(12)



1,982



468,732


Non-comparable adjustments













(8)



7



12





(4,800)


Comparable hotel EBITDA

$

1,005


$

7,864


$

2,090


$

3,522


$

8,783


$

2,802


$


$


$


$

1,982


$

463,932



NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the beginning of each of the periods presented. Non-comparable
      adjustments include results from hotel properties sold during the period.

(2) The above information does not reflect the operations of Orlando WorldQuest Resort.

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



Three Months Ended September 30, 2017


 BAML Pool 1 & 2 - 8 hotels


 Morgan Stanley MIP - 5 hotels


 Cantor Commercial Real Estate - 1 hotel


 Column Financial - 22 hotels


 JPM Lakeway - 1 hotel


 BAML Le Pavillon - 1 hotel


 BAML Indigo Atlanta - 1 hotel


 Morgan Stanley - 8 hotels


 Morgan Stanley Ann Arbor - 1 hotel


 BAML W Atlanta - 1 hotel


 Morgan Stanley Pool A - 6 hotels

Net income (loss)

$

4,968



$

4,050



$

(144)



$

7,600



$

418



$

(923)



$

(120)



$

407



$

877



$

690



$

3,043


(Income) loss from consolidated entities attributable to noncontrolling interest






















Net income (loss) attributable to the Company

4,968



4,050



(144)



7,600



418



(923)



(120)



407



877



690



3,043


Non-property adjustments

290







180



6













514


Interest income

(14)






















Interest expense

1





525









169



3








Amortization of loan costs













37










Depreciation and amortization

5,327



3,581



483



14,429



634



639



379



2,642



284



436



4,446


Income tax expense (benefit)






















Non-hotel EBITDA ownership expense

890



31



47



1,163



58



191



2



58



(2)



6



502


Income (loss) from consolidated entities attributable to noncontrolling interests






















Hotel EBITDA including amounts attributable to noncontrolling interest

11,462



7,662



911



23,372



1,116



(93)



467



3,110



1,159



1,132



8,505


Non-comparable adjustments







287















20


Comparable hotel EBITDA

$

11,462



$

7,662



$

911



$

23,659



$

1,116



$

(93)



$

467



$

3,110



$

1,159



$

1,132



$

8,525

























 Morgan Stanley Pool B - 4 hotels


 BAML Pool - 17 hotels


 Morgan Stanley Boston Back Bay - 1 hotel


 Aareal Princeton/ Nashville - 2 hotels


 NorthStar HGI Wisconsin Dells - 1 hotel


 JP Morgan - 18 hotels


 Omni American Bank - 1 hotel


 GACC Gateway - 1 hotel


 Deutsche Bank W Minneapolis - 1 hotel


 GACC Jacksonville RI - 1 hotel


 GACC Manchester RI - 1 hotel

Net income (loss)

$

826



$

2,085



$

3,162



$

4,811



$

380



$

9,440



$

47



$

705



$

1,359



$

222



$

208


(Income) loss from consolidated entities attributable to noncontrolling interest





















(30)


Net income (loss) attributable to the Company

826



2,085



3,162



4,811



380



9,440



47



705



1,359



222



178


Non-property adjustments



528

















69




Interest income



(2)









(4)







(6)






Interest expense






















Amortization of loan costs






















Depreciation and amortization

1,088



7,000



1,462



2,155



230



6,954



127



2,560



847



220



233


Income tax expense (benefit)






















Non-hotel EBITDA ownership expense

70



1,401



56



2



(3)



87



1



(339)



1



49



2


Income (loss) from consolidated entities attributable to noncontrolling interests





















30


Hotel EBITDA including amounts attributable to noncontrolling interest

1,984



11,012



4,680



6,968



607



16,477



175



2,926



2,201



560



443


Non-comparable adjustments






















Comparable hotel EBITDA

$

1,984



$

11,012



$

4,680



$

6,968



$

607



$

16,477



$

175



$

2,926



$

2,201



$

560



$

443

























 Key Bank Manchester CY - 1 hotel


 Morgan Stanley Pool C1 - 3 hotels


 Morgan Stanley Pool C2 - 2 hotels


 Morgan Stanley Pool C3 - 3 hotels


 BAML Pool 3 - 3 hotels


 BAML Pool 5 - 2 hotels


 BAML Pool 4 - 2 hotels


 NorthStar Gainesville - 1 hotel


 Wachovia 5 -5  hotels


 Unencumbered hotels


 Total
Portfolio

Net income (loss)

$

144



$

(24)



$

405



$

644



$

642



$

529



$



$



$



$

(550)



$

45,901


(Income) loss from consolidated entities attributable to noncontrolling interest

(20)





















(50)


Net income (loss) attributable to the Company

124



(24)



405



644



642



529









(550)



45,851


Non-property adjustments



127







17











39



1,770


Interest income









(2)













(28)


Interest expense





















698


Amortization of loan costs





















37


Depreciation and amortization

148



1,052



163



323



1,156



142









826



59,966


Income tax expense (benefit)

33





















33


Non-hotel EBITDA ownership expense

1



392



11



14



40



4









190



4,925


Income (loss) from consolidated entities attributable to noncontrolling interests

20





















50


Hotel EBITDA including amounts attributable to noncontrolling interest

326



1,547



579



981



1,853



675









505



113,302


Non-comparable adjustments





















307


Comparable hotel EBITDA

$

326


$

1,547


$

579


$

981


$

1,853


$

675


$


$


$


$

505


$

113,609



NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the beginning of each of the periods presented. Non-comparable
      adjustments include results from hotel properties sold during the period.

(2) The above information does not reflect the operations of Orlando WorldQuest Resort.

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



Three Months Ended June 30, 2017


 BAML Pool 1 & 2 - 8 hotels


 Morgan Stanley MIP - 5 hotels


 Cantor Commercial Real Estate - 1 hotel


 Column Financial - 22 hotels


 JPM Lakeway - 1 hotel


 BAML Le Pavillon - 1 hotel


 BAML Indigo Atlanta - 1 hotel


 Morgan Stanley - 8 hotels


 Morgan Stanley Ann Arbor - 1 hotel


 BAML W Atlanta - 1 hotel


 Morgan Stanley Pool A - 6 hotels

Net income (loss)

$

6,809



$

3,598



$

448



$

31,227



$

220



$

(355)



$

28



$

356



$

710



$

522



$

6,540


(Income) loss from consolidated entities attributable to noncontrolling interest






















Net income (loss) attributable to the Company

6,809



3,598



448



31,227



220



(355)



28



356



710



522



6,540


Non-property adjustments







(14,093)















1


Interest income

(14)



(1)





(12)
















Interest expense





502









67



3








Amortization of loan costs





42









12










Depreciation and amortization

5,224



3,400



478



14,890



627



821



368



2,914



444



757



4,474


Income tax expense (benefit)






















Non-hotel EBITDA ownership expense

221



51



45



1,130



164



166



4



74



5



5




Income (loss) from consolidated entities attributable to noncontrolling interests






















Hotel EBITDA including amounts attributable to noncontrolling interest

12,240



7,048



1,515



33,142



1,011



632



479



3,347



1,159



1,284



11,015


Non-comparable adjustments







(1,180)















(132)


Comparable hotel EBITDA

$

12,240



$

7,048



$

1,515



$

31,962



$

1,011



$

632



$

479



$

3,347



$

1,159



$

1,284



$

10,883

























 Morgan Stanley Pool B - 4 hotels


 BAML Pool - 17 hotels


 Morgan Stanley Boston Back Bay - 1 hotel


 Aareal Princeton/ Nashville - 2 hotels


 NorthStar HGI Wisconsin Dells - 1 hotel


 JP Morgan - 18 hotels


 Omni American Bank - 1 hotel


 GACC Gateway - 1 hotel


 Deutsche Bank W Minneapolis - 1 hotel


 GACC Jacksonville RI - 1 hotel


 GACC Manchester RI - 1 hotel

Net income (loss)

$

1,093



$

7,084



$

3,935



$

7,412



$

85



$

10,550



$

183



$

2,954



$

1,055



$

323



$

147


(Income) loss from consolidated entities attributable to noncontrolling interest





















(21)


Net income (loss) attributable to the Company

1,093



7,084



3,935



7,412



85



10,550



183



2,954



1,055



323



126


Non-property adjustments






















Interest income



(2)









(4)







(4)






Interest expense






















Amortization of loan costs






















Depreciation and amortization

1,062



6,844



1,456



1,937



262



6,810



127



2,481



840



197



233


Income tax expense (benefit)






















Non-hotel EBITDA ownership expense

8



402



4



105



(13)



92



3



(326)



3



4



3


Income (loss) from consolidated entities attributable to noncontrolling interests





















21


Hotel EBITDA including amounts attributable to noncontrolling interest

2,163



14,328



5,395



9,454



334



17,448



313



5,109



1,894



524



383


Non-comparable adjustments






















Comparable hotel EBITDA

$

2,163



$

14,328



$

5,395



$

9,454



$

334



$

17,448



$

313



$

5,109



$

1,894



$

524



$

383

























 Key Bank Manchester CY - 1 hotel


 Morgan Stanley Pool C1 - 3 hotels


 Morgan Stanley Pool C2 - 2 hotels


 Morgan Stanley Pool C3 - 3 hotels


 BAML Pool 3 - 3 hotels


 BAML Pool 5 - 2 hotels


 BAML Pool 4 - 2 hotels


 NorthStar Gainesville - 1 hotel


 Wachovia 5 -5  hotels


 Unencumbered hotels


 Total
Portfolio

Net income (loss)

$

147



$

1,051



$

498



$

625



$

1,317



$

645



$

9



$

(8)



$

2



$

69



$

89,279


(Income) loss from consolidated entities attributable to noncontrolling interest

(21)





















(42)


Net income (loss) attributable to the Company

126



1,051



498



625



1,317



645



9



(8)



2



69



89,237


Non-property adjustments





















(14,092)


Interest income









(1)













(38)


Interest expense





















572


Amortization of loan costs





















54


Depreciation and amortization

158



1,064



140



327



1,053



146









849



60,383


Income tax expense (benefit)

6





















6


Non-hotel EBITDA ownership expense

3



55



10



10



9



7









69



2,313


Income (loss) from consolidated entities attributable to noncontrolling interests

21





















42


Hotel EBITDA including amounts attributable to noncontrolling interest

314



2,170



648



962



2,378



798



9



(8)



2



987



138,477


Non-comparable adjustments













(9)



8



(2)





(1,315)


Comparable hotel EBITDA

$

314


$

2,170


$

648


$

962


$

2,378


$

798


$


$


$


$

987


$

137,162



NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the beginning of each of the periods presented. Non-comparable
      adjustments include results from hotel properties sold during the period.

(2) The above information does not reflect the operations of Orlando WorldQuest Resort.

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



Three Months Ended March 31, 2017


 BAML Pool 1 & 2 - 8 hotels


 Morgan Stanley MIP - 5 hotels


 Cantor Commercial Real Estate - 1 hotel


 Column Financial - 22 hotels


 JPM Lakeway - 1 hotel


 BAML Le Pavillon - 1 hotel


 BAML Indigo Atlanta - 1 hotel


 Morgan Stanley - 8 hotels


 Morgan Stanley Ann Arbor - 1 hotel


 BAML W Atlanta - 1 hotel


 Morgan Stanley Pool A - 6 hotels

Net income (loss)

$

6,449



$

87



$

(146)



$

10,724



$

49



$

(165)



$

304



$

(749)



$

82



$

532



$

4,645


(Income) loss from consolidated entities attributable to noncontrolling interest






















Net income (loss) attributable to the Company

6,449



87



(146)



10,724



49



(165)



304



(749)



82



532



4,645


Non-property adjustments







43















40


Interest income

(10)



(11)




















Interest expense

1





478











3








Amortization of loan costs





126


















Depreciation and amortization

5,387



3,354



473



16,294



624



923



364



2,872



473



750



4,508


Income tax expense (benefit)






















Non-hotel EBITDA ownership expense

37



69



3



154



20



167



10



37



2



14



711


Income (loss) from consolidated entities attributable to noncontrolling interests






















Hotel EBITDA including amounts attributable to noncontrolling interest

11,864



3,499



934



27,215



693



925



678



2,163



557



1,296



9,904


Non-comparable adjustments







(1,243)















(76)


Comparable hotel EBITDA

$

11,864



$

3,499



$

934



$

25,972



$

693



$

925



$

678



$

2,163



$

557



$

1,296



$

9,828

























 Morgan Stanley Pool B - 4 hotels


 BAML Pool - 17 hotels


 Morgan Stanley Boston Back Bay - 1 hotel


 Aareal Princeton/ Nashville - 2 hotels


 NorthStar HGI Wisconsin Dells - 1 hotel


 JP Morgan - 18 hotels


 Omni American Bank - 1 hotel


 GACC Gateway - 1 hotel


 Deutsche Bank W Minneapolis - 1 hotel


 GACC Jacksonville RI - 1 hotel


 GACC Manchester RI - 1 hotel

Net income (loss)

$

805



$

3,974



$

76



$

4,614



$

(96)



$

8,554



$

135



$

1,319



$

(51)



$

282



$

24


(Income) loss from consolidated entities attributable to noncontrolling interest





















(3)


Net income (loss) attributable to the Company

805



3,974



76



4,614



(96)



8,554



135



1,319



(51)



282



21


Non-property adjustments






















Interest income



(2)









(3)







(3)






Interest expense






















Amortization of loan costs






















Depreciation and amortization

1,044



6,827



1,288



2,688



215



6,822



123



2,458



837



207



231


Income tax expense (benefit)






















Non-hotel EBITDA ownership expense

29



3,958



22



21



15



123



1



(235)



1



4



2


Income (loss) from consolidated entities attributable to noncontrolling interests





















3


Hotel EBITDA including amounts attributable to noncontrolling interest

1,878



14,757



1,386



7,323



134



15,496



259



3,542



784



493



257


Non-comparable adjustments






















Comparable hotel EBITDA

$

1,878



$

14,757



$

1,386



$

7,323



$

134



$

15,496



$

259



$

3,542



$

784



$

493



$

257

























 Key Bank Manchester CY - 1 hotel


 Morgan Stanley Pool C1 - 3 hotels


 Morgan Stanley Pool C2 - 2 hotels


 Morgan Stanley Pool C3 - 3 hotels


 BAML Pool 3 - 3 hotels


 BAML Pool 5 - 2 hotels


 BAML Pool 4 - 2 hotels


 NorthStar Gainesville - 1 hotel


 Wachovia 5 -5  hotels


 Unencumbered hotels


 Total
Portfolio

Net income (loss)

$

(21)



$

1,496



$

357



$

421



$

1,649



$

484



$

14



$

1



$

4



$

(751)



$

45,102


(Income) loss from consolidated entities attributable to noncontrolling interest

5





















2


Net income (loss) attributable to the Company

(16)



1,496



357



421



1,649



484



14



1



4



(751)



45,104


Non-property adjustments





















83


Interest income









(1)











(2)



(32)


Interest expense





















482


Amortization of loan costs





















126


Depreciation and amortization

168



1,057



114



342



1,060



159









847



62,509


Income tax expense (benefit)

17





















17


Non-hotel EBITDA ownership expense

2



2



5



7



7



4



1



1



(6)



(2)



5,186


Income (loss) from consolidated entities attributable to noncontrolling interests

(5)





















(2)


Hotel EBITDA including amounts attributable to noncontrolling interest

166



2,555



476



770



2,715



647



15



2



(2)



92



113,473


Non-comparable adjustments













(15)



(2)



2





(1,334)


Comparable hotel EBITDA

$

166


$

2,555


$

476


$

770


$

2,715


$

647


$


$


$


$

92


$

112,139



NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the beginning of each of the periods presented. Non-comparable
      adjustments include results from hotel properties sold during the period.

(2) The above information does not reflect the operations of Orlando WorldQuest Resort.

 

 

Exhibit 1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES

RECONCILIATION OF NET INCOME (LOSS) TO HOTEL EBITDA

(in thousands)

(unaudited)



Three Months Ended December 31, 2016


 BAML Pool 1 & 2 - 8 hotels


 Morgan Stanley MIP - 5 hotels


 Cantor Commercial Real Estate - 1 hotel


 Column Financial - 22 hotels


 JPM Lakeway - 1 hotel


 BAML Le Pavillon - 1 hotel


 BAML Indigo Atlanta - 1 hotel


 Morgan Stanley - 8 hotels


 Morgan Stanley Ann Arbor - 1 hotel


 BAML W Atlanta - 1 hotel


 Morgan Stanley Pool A - 6 hotels

Net income (loss)

$

5,264



$

1,068



$

(359)



$

50



$

(233)



$

(157)



$

167



$

(363)



$

357



$

440



$

(2,552)


(Income) loss from consolidated entities attributable to noncontrolling interest






















Net income (loss) attributable to the Company

5,264



1,068



(359)



50



(233)



(157)



167



(363)



357



440



(2,552)


Non-property adjustments

(225)







9,088















4,095


Interest income

(6)






















Interest expense





469











15








Amortization of loan costs





124


















Depreciation and amortization

5,219



3,196



467



16,448



604



760



358



2,733



470



749



4,763


Income tax expense (benefit)






















Non-hotel EBITDA ownership expense

248



92



3



589



29



113



17



132



2



(19)



1,114


Income (loss) from consolidated entities attributable to noncontrolling interests






















Hotel EBITDA including amounts attributable to noncontrolling interest

10,500



4,356



704



26,175



400



716



542



2,517



829



1,170



7,420


Non-comparable adjustments







(2,176)















(311)


Comparable hotel EBITDA

$

10,500



$

4,356



$

704



$

23,999



$

400



$

716



$

542



$

2,517



$

829



$

1,170



$

7,109

























 Morgan Stanley Pool B - 4 hotels


 BAML Pool - 17 hotels


 Morgan Stanley Boston Back Bay - 1 hotel


 Aareal Princeton/ Nashville - 2 hotels


 NorthStar HGI Wisconsin Dells - 1 hotel


 JP Morgan - 18 hotels


 Omni American Bank - 1 hotel


 GACC Gateway - 1 hotel


 Deutsche Bank W Minneapolis - 1 hotel


 GACC Jacksonville RI - 1 hotel


 GACC Manchester RI - 1 hotel

Net income (loss)

$

204



$

2,375



$

2,116



$

3,741



$

56



$

7,177



$

206



$

1,127



$

825



$

176



$

158


(Income) loss from consolidated entities attributable to noncontrolling interest





















(23)


Net income (loss) attributable to the Company

204



2,375



2,116



3,741



56



7,177



206



1,127



825



176



135


Non-property adjustments

223



(135)




















Interest income



(2)









(3)







(11)






Interest expense






















Amortization of loan costs






















Depreciation and amortization

1,000



6,606



1,168



2,903



205



6,740



115



2,111



835



214



225


Income tax expense (benefit)











104











(36)


Non-hotel EBITDA ownership expense

135



1,667



148



(27)



(2)



160



1



(247)



4



37



(23)


Income (loss) from consolidated entities attributable to noncontrolling interests





















23


Hotel EBITDA including amounts attributable to noncontrolling interest

1,562



10,511



3,432



6,617



259



14,178



322



2,991



1,653



427



324


Non-comparable adjustments






















Comparable hotel EBITDA

$

1,562



$

10,511



$

3,432



$

6,617



$

259



$

14,178



$

322



$

2,991



$

1,653



$

427



$

324

























 Key Bank Manchester CY - 1 hotel


 Morgan Stanley Pool C1 - 3 hotels


 Morgan Stanley Pool C2 - 2 hotels


 Morgan Stanley Pool C3 - 3 hotels


 BAML Pool 3 - 3 hotels


 BAML Pool 5 - 2 hotels


 BAML Pool 4 - 2 hotels


 NorthStar Gainesville - 1 hotel


 Wachovia 5 -5  hotels


 Unencumbered hotels


 Total
Portfolio

Net income (loss)

$

70



$

741



$

272



$

455



$

844



$

487



$

7,490



$

(34)



$

(83)



$

(504)



$

31,581


(Income) loss from consolidated entities attributable to noncontrolling interest

(9)





















(32)


Net income (loss) attributable to the Company

61



741



272



455



844



487



7,490



(34)



(83)



(504)



31,549


Non-property adjustments













(7,506)



32



82



(4)



5,650


Interest income









(1)













(23)


Interest expense





















484


Amortization of loan costs





















124


Depreciation and amortization

169



834



109



347



987



192









767



61,294


Income tax expense (benefit)

(43)





















25


Non-hotel EBITDA ownership expense

3



17



6



7



7



3





1



(11)



139



4,345


Income (loss) from consolidated entities attributable to noncontrolling interests

9





















32


Hotel EBITDA including amounts attributable to noncontrolling interest

199



1,592



387



809



1,837



682



(16)



(1)



(12)



398



103,480


Non-comparable adjustments














16



1



12





(2,458)


Comparable hotel EBITDA

$

199


$

1,592


$

387


$

809


$

1,837


$

682


$


$


$


$

398


$

101,022



NOTES:

(1) The above comparable information assumes the 120 hotel properties owned and included in the Company's operations at September 30, 2017, were owned as of the beginning of each of the periods presented. Non-comparable
      adjustments include results from hotel properties sold during the period.

(2) The above information does not reflect the operations of Orlando WorldQuest Resort.

 

 

View original content:http://www.prnewswire.com/news-releases/ashford-trust-reports-third-quarter-2017-results-300548655.html

SOURCE Ashford Hospitality Trust, Inc.

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!