|
þ
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Maryland
|
|
82-5237353
|
(State or other jurisdiction of incorporation or organization)
|
|
(IRS employer identification number)
|
14185 Dallas Parkway, Suite 1100
Dallas, Texas
|
|
75254
|
(Address of principal executive offices)
|
|
(Zip code)
|
Title of each class
|
|
Name of each exchange on which registered
|
Common Stock
|
|
NYSE American LLC
|
Large accelerated filer
|
o
|
Accelerated filer
|
þ
|
|
|
|
|
Non-accelerated filer
|
o
|
Smaller reporting company
|
þ
|
|
|
|
|
|
|
Emerging growth company
|
þ
|
|
|
|
Page
|
|
||
PART I
|
||
|
|
|
Item 1.
|
||
|
|
|
Item 1A.
|
||
|
|
|
Item 1B.
|
||
|
|
|
Item 2.
|
||
|
|
|
Item 3.
|
||
|
|
|
Item 4.
|
||
|
||
PART II
|
||
|
|
|
Item 5.
|
||
|
|
|
Item 6.
|
||
|
|
|
Item 7.
|
||
|
|
|
Item 7A.
|
||
|
|
|
Item 8.
|
||
|
|
|
Item 9.
|
||
|
|
|
Item 9A.
|
||
|
|
|
Item 9B.
|
||
|
||
PART III
|
||
|
|
|
Item 10.
|
||
|
|
|
Item 11.
|
||
|
|
|
Item 12.
|
||
|
|
|
Item 13.
|
||
|
|
|
Item 14.
|
||
|
||
PART IV
|
||
|
|
|
Item 15.
|
||
|
|
|
Item 16.
|
||
|
||
•
|
our business and investment strategy;
|
•
|
our projected operating results;
|
•
|
our ability to obtain future financing arrangements;
|
•
|
our understanding of our competition;
|
•
|
market trends;
|
•
|
the future success of recent acquisitions, including the project management business formerly conducted by certain affiliates of Remington Lodging, and new business initiatives, including the Enhanced Return Funding Programs (“ERFPs”) with Ashford Trust and Braemar;
|
•
|
projected capital expenditures; and
|
•
|
the impact of technology on our operations and business.
|
•
|
the factors referenced, including those set forth under the sections captioned “Item 1. Business,” “Item 1A. Risk Factors” and “Item 7. Management’s Discussion and Analysis of Financial Conditions and Results of Operations;”
|
•
|
general volatility of the capital markets, the general economy or the hospitality industry, whether the result of market events or otherwise, and the market price of our common stock;
|
•
|
availability, terms and deployment of capital;
|
•
|
changes in our industry and the market in which we operate, interest rates or the general economy;
|
•
|
the degree and nature of our competition;
|
•
|
actual and potential conflicts of interest with or between Remington Lodging, Ashford Trust and Braemar, our executive officers and our non-independent directors;
|
•
|
availability of qualified personnel;
|
•
|
changes in governmental regulations, accounting rules, tax rates and similar matters;
|
•
|
legislative and regulatory changes;
|
•
|
the possibility that we may not realize any or all of the anticipated benefits from transactions to acquire businesses, including the acquisition of the project management business previously owned by Remington Lodging, and from new business initiatives, including the ERFPs with Ashford Trust and Braemar;
|
•
|
disruptions relating to the acquisition or integration of the project management business previously owned by Remington Lodging, which may harm relationships with customers, employees and regulators; and
|
•
|
unexpected costs relating to the acquisition or integration of the project management business previously owned by Remington Lodging.
|
•
|
Any new individual investment opportunities that satisfy Ashford Trust’s investment guidelines will be presented to its board of directors, which has up to 10 business days to accept any such opportunity prior to it being available to Braemar or another business advised by us.
|
•
|
Any new individual investment opportunities that satisfy Braemar’s investment guidelines will be presented to its board of directors, which has up to 10 business days to accept any such opportunity prior to it being available to Ashford Trust or another business advised by us.
|
•
|
12 multiplied by our Net Earnings for the 12-month period preceding the termination date of our advisory agreement. For purposes of this calculation, “Net Earnings” is defined in the advisory agreement as (A) our reported Adjusted EBITDA (as defined in the advisory agreement) attributable to the advisory agreement for the 12-month period preceding the termination of the advisory agreement (adjusted to assume the advisory agreement was in place for the full 12-month period if it otherwise was not), as reported in our earnings releases less (B) our pro forma Adjusted EBITDA (as defined in the advisory agreement) assuming our advisory agreement was not in place during such period plus (C) all EBITDA (Net Income (per Generally Accepted Accounting Principles (“GAAP”)) plus interest expenses, income taxes, depreciation and amortization) of ours and any of our affiliates and subsidiaries from providing any service or product to Ashford Trust, its operating partnership or any of its affiliates or subsidiaries, exclusive of EBITDA directly resulting from the advisory agreement;
|
•
|
the earnings multiple (calculated as our total enterprise value divided by our adjusted EBITDA) for our common stock per the 12-month period preceding the termination date multiplied by our Net Earnings (as defined above) for the 12 months preceding the termination; or
|
•
|
the simple average of our earnings multiples for the three fiscal years preceding the termination (calculated as our total enterprise value divided by our adjusted EBITDA for such periods) multiplied by our Net Earnings (as defined above) for the 12 months preceding the termination;
|
For each quarter in which the Total Market Capitalization* is:
|
Base Fee Percentage will be:
|
≤$6 billion
|
0.70%
|
> $6 billion and
≤ $10 billion
|
0.70% on amounts up to $6 billion
0.60% on amounts exceeding $6 billion
|
> $10 billion
|
0.70% on amounts up to $6 billion
0.60% on amounts exceeding $6 billion,
up to $10 billion
0.50% on amounts exceeding $10 billion
|
(i)
|
average of the volume-weighted average price per share of common stock for Ashford Trust for each trading day of the period (“Average VWAP”) multiplied by the average number of shares of common stock and common units outstanding during such applicable period, on a fully-diluted basis (assuming all common units and long term incentive partnership units in Ashford Trust OP that have achieved economic parity with common units in the applicable operating partnership have been converted into shares of common stock and including any shares of common stock issuable upon conversion of any convertible preferred stock where the conversion price is less than Average VWAP), plus
|
(ii)
|
the average for the applicable period of the aggregate principal amount of the consolidated indebtedness of Ashford Trust (including its proportionate share of debt of any entity that is not consolidated but excluding its joint venture partners’ proportionate share of consolidated debt), plus
|
(iii)
|
the average for the applicable period of the liquidation value of any outstanding preferred equity of Ashford Trust (excluding any convertible preferred stock where the conversion price is less than Average VWAP).
|
•
|
(i) 12 multiplied by (ii) the sum of (A) our Net Earnings (as defined below) for the 12-month period ending on the last day of the fiscal quarter preceding the termination date of our advisory agreement (“LTM Period”) and (B) to the extent not included in Net Earnings, any incentive fees under the advisory agreement that have accrued or are accelerated but have not yet been paid at the time of termination of the advisory agreement;
|
•
|
(i) the quotient of (A) our total market capitalization (as defined in the advisory agreement) on the trading day immediately preceding the date of payment of the termination fee, divided by (B) our Adjusted EBITDA for the LTM Period (which for purposes of this paragraph shall include the EBITDA (adjusted on a comparable basis to our Adjusted EBITDA)) for the same LTM Period of any person that we acquired a beneficial ownership interest in during the applicable measurement period, in the same proportion as our beneficial ownership of the acquired person, multiplied by (ii) Net Earnings for the LTM Period plus, to the extent not included in Net Earnings, any incentive fees under the
|
•
|
the simple average, for the three years preceding the fiscal year in which the termination fee is due, of (i) the quotient of (A) our total market capitalization on the trading day immediately preceding the date of payment of the termination fee, divided by (B) our Adjusted EBITDA for the LTM Period multiplied by (ii) Net Earnings for the LTM Period plus, to the extent not included in Net Earnings, any incentive fees under the advisory agreement that have accrued or are accelerated but have not yet been paid at the time of termination of the advisory agreement.
|
(i)
|
the average of the volume-weighted average price per share of common stock for Braemar for each trading day of the period (“Average VWAP”) multiplied by the average number of shares of common stock and common units outstanding during such applicable period, on a fully-diluted basis (assuming all common units and long term incentive partnership units in the applicable operating partnership which have achieved economic parity with common units in the applicable operating partnership have been converted into shares of common stock and including any shares of common stock issuable upon conversion of any convertible preferred stock where the conversion price is less than the Average VWAP), plus
|
(ii)
|
the average for the applicable period of the aggregate principal amount of the consolidated indebtedness of Braemar (including its proportionate share of debt of any entity that is not consolidated but excluding its joint venture partners’ proportionate share of consolidated debt), plus
|
(iii)
|
the average for the applicable period of the liquidation value of any outstanding preferred equity of Braemar (excluding any shares of common stock issuable upon conversion of any convertible preferred stock of Braemar where the conversion price is less than the Average VWAP).
|
(i)
|
we or our affiliates own common stock or common units in an amount (determined with reference to the closing price of the common stock of each Ashford Trust or Braemar, as applicable, on the last trading day of the year) greater than or equal to three times the base fee for the preceding four quarters,
|
(ii)
|
payment in such securities would cause us to be subject to the provisions of the Investment Company Act, or
|
(iii)
|
payment in such securities would not be legally permissible for any reason; in which case, the entire Incentive Fee will be paid by Ashford Trust or Braemar in cash.
|
(i)
|
10 business days following a public announcement, or the public disclosure of facts indicating, that a person or group of affiliated or associated persons has acquired beneficial ownership (as defined in the Rights Agreement) of 10% or more of the outstanding shares of common stock, (referred to, subject to certain exceptions as “Acquiring Persons”) (or, in the event an exchange of the rights for shares of our common stock is effected in accordance with certain provisions of the Rights Agreement and our board of directors determines that a later date is advisable, then such later date that is not more than 20 days after such public announcement); or
|
(ii)
|
10 business days (or such later date as may be determined by action of our board of directors prior to such time as any person becomes an Acquiring Person) of 10% or more of the outstanding shares of our common stock following the commencement of, or announcement of an intention to make, a tender offer or exchange offer the consummation of which would result in the beneficial ownership by a person or group of 10% or more of the outstanding shares of our common stock.
|
•
|
issue more than $1 billion of non-convertible debt during the preceding three-year period; or
|
•
|
become a “large accelerated filer” as defined in Exchange Act Rule 12b-2, which would occur after: (i) we have filed at least one annual report pursuant to the Exchange Act; (ii) we have been an SEC-reporting company for at least 12 months; and (iii) the market value of our common stock that is held by non-affiliates exceeds $700 million as of the last business day of our most recently completed second fiscal quarter.
|
•
|
other asset managers or advisors may have greater financial, technical, marketing and other resources and more personnel than we do;
|
•
|
other asset managers or advisors may offer more products and services than we do or be more adept at developing, marketing and managing new products and services than we are;
|
•
|
Ashford Trust, Braemar, and other companies that we may advise may not perform as well as the clients of other asset managers;
|
•
|
several other asset managers or advisors and their clients have significant amounts of capital and many of them have similar management and investment objectives to ours which may create additional competition for advisory opportunities;
|
•
|
some of these other asset managers’ or advisors’ clients may also have a lower cost of capital and access to funding sources that are not available to us or the companies that we advise, which may create competitive disadvantages for us with respect to funding opportunities;
|
•
|
some of these other asset managers’ or advisors’ clients may have higher risk tolerance, different risk assessment or a lower return threshold, which could allow them to facilitate the acquisition and management by their clients of a wider variety of assets and allow them to consider a broader range of investments and to advise their clients to bid more aggressively for investment opportunities on which we would advise our clients to bid;
|
•
|
there are relatively few barriers to entry impeding new asset management or advisory companies and the successful efforts of new entrants into the asset management businesses are expected to continue to result in increased competition;
|
•
|
some other asset managers or advisors may have better expertise or be regarded by potential clients as having better expertise with regard to specific assets or investments;
|
•
|
other asset managers or advisors may have more scalable platforms and may operate more efficiently than us;
|
•
|
other asset managers or advisors may have better brand recognition than us and there is no assurance that we will maintain a positive brand in the future;
|
•
|
other industry participants may from time to time seek to recruit members of our management or investment teams and other employees away from us;
|
•
|
an increase in the allocation of capital to our asset strategies by institutional and individual investors could lead to a reduction in the size and duration of pricing inefficiencies that we may seek to exploit;
|
•
|
a decrease in the allocation of capital to our asset strategies could intensify competition for that capital and lead to difficulty in raising new capital; and
|
•
|
the market for qualified professionals is intensely competitive and our ability to continue to compete effectively will also depend upon our ability to attract, retain and motivate our employees.
|
•
|
the inability to successfully integrate the project management business into our existing business in a manner that permits us to operate effectively or efficiently, which could result in the anticipated benefits of the acquisition not being realized in the timeframe currently anticipated or at all;
|
•
|
the risk of not realizing all of the anticipated strategic and financial benefits of the acquisition within the expected timeframe or at all;
|
•
|
potential unknown liabilities and unforeseen increased expenses, delays, or regulatory conditions associated with the acquisition; and
|
•
|
performance shortfalls as a result of the diversion of management's attention caused by the completion of the acquisition and integrating the operations of the project management business.
|
•
|
the requirement that a majority of the board of directors consists of independent directors;
|
•
|
the requirement that the Company's nominating and corporate governance committee consists entirely of independent directors; and
|
•
|
the requirement that the Company's compensation committee consists entirely of independent directors.
|
•
|
amend or revise at any time and from time to time our investment, financing, borrowing and dividend policies and our policies with respect to all other activities, including growth, debt, capitalization and operations, subject to the limitations and restrictions provided in our advisory agreement and mutual exclusivity agreement;
|
•
|
amend our policies with respect to conflicts of interest provided that such changes are consistent with applicable legal requirements;
|
•
|
issue additional shares without obtaining stockholder approval, which could dilute the ownership of our then-current stockholders;
|
•
|
classify or reclassify any unissued shares of our common stock, blank check stock or preferred stock and set the preferences, rights and other terms of such classified or reclassified shares, without obtaining stockholder approval;
|
•
|
employ and compensate affiliates; and
|
•
|
direct our resources toward investments that do not ultimately appreciate over time
|
•
|
provide an auditor’s attestation report on management’s assessment of the effectiveness of our system of internal control over financial reporting pursuant to Section 404 of the Sarbanes-Oxley Act,
|
•
|
comply with any new requirements adopted by the Public Company Accounting Oversight Board (the “PCAOB”) requiring mandatory audit firm rotation or a supplement to the auditor’s report in which the auditor would be required to provide additional information about the audit and the financial statements of the issuer,
|
•
|
provide certain disclosure regarding executive compensation, or
|
•
|
hold stockholder advisory votes on executive compensation.
|
•
|
investment strategy and guidelines;
|
•
|
portfolio concentrations;
|
•
|
tax consequences;
|
•
|
regulatory restrictions;
|
•
|
liquidity requirements; and
|
•
|
financing availability.
|
|
Number of Securities to be Issued Upon Exercise of
Outstanding Options, Warrants and Rights |
|
Weighted-Average
Exercise Price Of Outstanding Options, Warrants, And Rights |
|
Number of Securities Remaining Available for Future Issuance
|
|
|
Equity compensation plans approved by security holders
|
1,439,881
|
(2)
|
69.26
|
(2)
|
222,122
|
|
(1)
|
Equity compensation plans not approved by security holders
|
—
|
|
—
|
|
—
|
|
|
Total
|
1,439,881
|
|
69.26
|
|
222,122
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Statements of Operations Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenue
|
$
|
195,520
|
|
|
$
|
81,573
|
|
|
$
|
67,607
|
|
|
$
|
58,981
|
|
|
$
|
17,288
|
|
Total expenses
|
$
|
196,359
|
|
|
$
|
92,095
|
|
|
$
|
70,064
|
|
|
$
|
60,332
|
|
|
$
|
63,586
|
|
Net income (loss)
|
$
|
7,820
|
|
|
$
|
(20,194
|
)
|
|
$
|
(12,403
|
)
|
|
$
|
(12,044
|
)
|
|
$
|
(47,081
|
)
|
Net income (loss) attributable to the Company
|
$
|
10,182
|
|
|
$
|
(18,352
|
)
|
|
$
|
(2,396
|
)
|
|
$
|
(1,190
|
)
|
|
$
|
(46,410
|
)
|
Net income (loss) attributable to Common Stockholders
|
$
|
4,986
|
|
|
$
|
(18,352
|
)
|
|
$
|
(2,396
|
)
|
|
$
|
(1,190
|
)
|
|
$
|
(46,410
|
)
|
Diluted income (loss) per common share
|
$
|
(2.11
|
)
|
|
$
|
(9.59
|
)
|
|
$
|
(2.56
|
)
|
|
$
|
(4.45
|
)
|
|
$
|
(23.43
|
)
|
Weighted average diluted common shares
|
2,332
|
|
|
2,067
|
|
|
2,209
|
|
|
2,203
|
|
|
1,981
|
|
|||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
51,529
|
|
|
$
|
36,480
|
|
|
$
|
84,091
|
|
|
$
|
50,272
|
|
|
$
|
29,597
|
|
Total assets
|
$
|
379,005
|
|
|
$
|
114,810
|
|
|
$
|
129,797
|
|
|
$
|
166,991
|
|
|
$
|
49,230
|
|
Total liabilities
|
$
|
108,726
|
|
|
$
|
78,742
|
|
|
$
|
38,168
|
|
|
$
|
30,115
|
|
|
$
|
33,912
|
|
Total equity (deficit)
|
$
|
65,901
|
|
|
$
|
30,957
|
|
|
$
|
90,149
|
|
|
$
|
136,636
|
|
|
$
|
14,894
|
|
Total liabilities and equity/deficit
|
$
|
379,005
|
|
|
$
|
114,810
|
|
|
$
|
129,797
|
|
|
$
|
166,991
|
|
|
$
|
49,230
|
|
Other Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash flows provided by (used in):
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating activities
|
$
|
21,519
|
|
|
$
|
19,415
|
|
|
$
|
84,858
|
|
|
$
|
24,801
|
|
|
$
|
(25,074
|
)
|
Investing activities
|
$
|
(28,099
|
)
|
|
$
|
(23,158
|
)
|
|
$
|
(4,865
|
)
|
|
$
|
(7,637
|
)
|
|
$
|
(3,471
|
)
|
Financing activities
|
$
|
20,514
|
|
|
$
|
(44,534
|
)
|
|
$
|
(42,106
|
)
|
|
$
|
5,858
|
|
|
$
|
57,542
|
|
|
Year Ended December 31,
|
|
Favorable (Unfavorable)
|
|||||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
REVENUE
|
|
|
|
|
|
|
|
|||||||
Advisory services
|
$
|
89,476
|
|
|
$
|
65,982
|
|
|
$
|
23,494
|
|
|
35.6
|
%
|
Audio visual
|
81,186
|
|
|
9,186
|
|
|
72,000
|
|
|
783.8
|
%
|
|||
Project management
|
10,634
|
|
|
—
|
|
|
10,634
|
|
|
|
|
|||
Other
|
14,224
|
|
|
6,405
|
|
|
7,819
|
|
|
122.1
|
%
|
|||
Total revenue
|
195,520
|
|
|
81,573
|
|
|
113,947
|
|
|
139.7
|
%
|
|||
EXPENSES
|
|
|
|
|
|
|
|
|
||||||
Salaries and benefits
|
79,205
|
|
|
61,223
|
|
|
(17,982
|
)
|
|
(29.4
|
)%
|
|||
Cost of revenues for audio visual
|
64,555
|
|
|
7,757
|
|
|
(56,798
|
)
|
|
(732.2
|
)%
|
|||
Cost of revenues for project management
|
3,292
|
|
|
—
|
|
|
(3,292
|
)
|
|
|
|
|||
Depreciation and amortization
|
9,342
|
|
|
2,527
|
|
|
(6,815
|
)
|
|
(269.7
|
)%
|
|||
General and administrative
|
34,796
|
|
|
17,363
|
|
|
(17,433
|
)
|
|
(100.4
|
)%
|
|||
Impairment
|
1,919
|
|
|
1,072
|
|
|
(847
|
)
|
|
(79.0
|
)%
|
|||
Other
|
3,250
|
|
|
2,153
|
|
|
(1,097
|
)
|
|
(51.0
|
)%
|
|||
Total expenses
|
196,359
|
|
|
92,095
|
|
|
(104,264
|
)
|
|
(113.2
|
)%
|
|||
OPERATING INCOME (LOSS)
|
(839
|
)
|
|
(10,522
|
)
|
|
9,683
|
|
|
92.0
|
%
|
|||
Interest expense
|
(959
|
)
|
|
(83
|
)
|
|
(876
|
)
|
|
(1,055.4
|
)%
|
|||
Amortization of loan costs
|
(241
|
)
|
|
(39
|
)
|
|
(202
|
)
|
|
(517.9
|
)%
|
|||
Interest income
|
329
|
|
|
244
|
|
|
85
|
|
|
34.8
|
%
|
|||
Dividend income
|
—
|
|
|
93
|
|
|
(93
|
)
|
|
(100.0
|
)%
|
|||
Unrealized gain (loss) on investments
|
—
|
|
|
203
|
|
|
(203
|
)
|
|
(100.0
|
)%
|
|||
Realized gain (loss) on investments
|
—
|
|
|
(294
|
)
|
|
294
|
|
|
100.0
|
%
|
|||
Other income (expense)
|
(834
|
)
|
|
(73
|
)
|
|
(761
|
)
|
|
(1,042.5
|
)%
|
|||
INCOME (LOSS) BEFORE INCOME TAXES
|
(2,544
|
)
|
|
(10,471
|
)
|
|
7,927
|
|
|
75.7
|
%
|
|||
Income tax (expense) benefit
|
10,364
|
|
|
(9,723
|
)
|
|
20,087
|
|
|
206.6
|
%
|
|||
NET INCOME (LOSS)
|
7,820
|
|
|
(20,194
|
)
|
|
28,014
|
|
|
138.7
|
%
|
|||
(Income) loss from consolidated entities attributable to noncontrolling interests
|
924
|
|
|
358
|
|
|
566
|
|
|
158.1
|
%
|
|||
Net (income) loss attributable to redeemable noncontrolling interests
|
1,438
|
|
|
1,484
|
|
|
(46
|
)
|
|
(3.1
|
)%
|
|||
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY
|
$
|
10,182
|
|
|
$
|
(18,352
|
)
|
|
$
|
28,534
|
|
|
155.5
|
%
|
Preferred dividends
|
(4,466
|
)
|
|
—
|
|
|
(4,466
|
)
|
|
|
|
|||
Amortization of preferred stock discount
|
(730
|
)
|
|
—
|
|
|
(730
|
)
|
|
|
|
|||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
4,986
|
|
|
$
|
(18,352
|
)
|
|
$
|
23,338
|
|
|
127.2
|
%
|
|
Year Ended December 31,
|
|
Favorable (Unfavorable)
|
|||||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
Advisory services revenue:
|
|
|
|
|
|
|
|
|||||||
Base advisory fee
(1)
|
$
|
44,905
|
|
|
$
|
43,523
|
|
|
$
|
1,382
|
|
|
3.2
|
%
|
Incentive advisory fee
(2)
|
2,487
|
|
|
3,083
|
|
|
(596
|
)
|
|
(19.3
|
)%
|
|||
Reimbursable expenses
(3)
|
9,837
|
|
|
9,705
|
|
|
132
|
|
|
1.4
|
%
|
|||
Non-cash stock/unit-based compensation
(4)
|
31,726
|
|
|
9,394
|
|
|
22,332
|
|
|
237.7
|
%
|
|||
Other advisory revenue
(5)
|
521
|
|
|
277
|
|
|
244
|
|
|
88.1
|
%
|
|||
Total advisory services revenue
(12)
|
89,476
|
|
|
65,982
|
|
|
23,494
|
|
|
35.6
|
%
|
|||
|
|
|
|
|
|
|
|
|
||||||
Audio visual revenue
(6)
|
81,186
|
|
|
9,186
|
|
|
72,000
|
|
|
783.8
|
%
|
|||
|
|
|
|
|
|
|
|
|||||||
Project management revenue
(7)
|
10,634
|
|
|
—
|
|
|
10,634
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
||||||
Other revenue:
|
|
|
|
|
|
|
|
|
||||||
Investment management reimbursements
(8) (12)
|
1,156
|
|
|
1,976
|
|
|
(820
|
)
|
|
(41.5
|
)%
|
|||
Debt placement fees
(9) (12)
|
6,093
|
|
|
1,137
|
|
|
4,956
|
|
|
435.9
|
%
|
|||
Claims management services
(12) (13)
|
213
|
|
|
—
|
|
|
213
|
|
|
|
|
|||
Lease revenue
(10) (12)
|
1,005
|
|
|
893
|
|
|
112
|
|
|
12.5
|
%
|
|||
Other services
(11)
|
5,757
|
|
|
2,399
|
|
|
3,358
|
|
|
140.0
|
%
|
|||
Total other revenue
|
14,224
|
|
|
6,405
|
|
|
7,819
|
|
|
122.1
|
%
|
|||
|
|
|
|
|
|
|
|
|
||||||
Total revenue
|
$
|
195,520
|
|
|
$
|
81,573
|
|
|
$
|
113,947
|
|
|
139.7
|
%
|
|
|
|
|
|
|
|
|
|
||||||
REVENUE BY SEGMENT
(14)
|
|
|
|
|
|
|
|
|
||||||
REIT advisory
|
$
|
97,943
|
|
|
$
|
69,988
|
|
|
$
|
27,955
|
|
|
39.9
|
%
|
Premier
|
10,634
|
|
|
—
|
|
|
10,634
|
|
|
|
|
|||
J&S
|
81,186
|
|
|
9,186
|
|
|
72,000
|
|
|
783.8
|
%
|
|||
OpenKey
|
999
|
|
|
327
|
|
|
672
|
|
|
205.5
|
%
|
|||
Corporate and other
|
4,758
|
|
|
2,072
|
|
|
2,686
|
|
|
129.6
|
%
|
|||
Total revenue
|
$
|
195,520
|
|
|
$
|
81,573
|
|
|
$
|
113,947
|
|
|
139.7
|
%
|
(1)
|
The
in
crease in base advisory fee is due to
higher
revenue of
$758,000
from Ashford Trust and
higher
revenue of
$624,000
from Braemar.
|
(2)
|
The
de
crease in incentive advisory fee is due to
lower
revenue of
$596,000
from Braemar. The incentive advisory fee for
2018
includes the first year installment of the Braemar
2018
incentive advisory fee in the amount of
$678,000
and the third year installment of the Ashford Trust 2016 incentive advisory fee in the amount of
$1.8 million
for which payment is due January 2019. The incentive advisory fee for
2017
includes the second year installment of the Ashford Trust 2016 incentive advisory fee in the amount of
$1.8 million
, which was paid in January 2018, as well as the third year installment of the Braemar 2015 incentive advisory fee in the amount of
$1.3 million
, which was also paid in January 2018. Incentive fee payments are subject to meeting the December 31 FCCR Condition each year, as defined in our advisory agreements. Ashford Trust's annual total stockholder return did not meet the relevant incentive fee thresholds during the 2018, 2017 and 2015 measurement periods. Braemar's annual total stockholder return did not meet the relevant incentive fee thresholds during the 2017 and 2016 measurement periods.
|
(3)
|
The
in
crease in reimbursable expenses revenue is due to
higher
revenue of
$305,000
from Ashford Trust offset by
lower
revenue of
$173,000
from Braemar.
Reimbursable expenses include overhead, internal audit, risk management advisory and asset management services.
During the
year ended December 31, 2017
, we recognized income from reimbursable expenses
|
(4)
|
The
in
crease in non-cash stock/unit-based compensation revenue is due to
higher
revenue of
$14.2 million
from Ashford Trust and
higher
revenue of
$8.2 million
from Braemar. Non-cash stock/unit-based compensation revenue is associated with equity grants of Ashford Trust’s and Braemar’s common stock and LTIP units awarded to officers and employees of Ashford Inc. for which we recorded an offsetting expense in an equal amount included in “salaries and benefits.” During
2018
,
$6.7 million
of non-cash stock/unit-based compensation revenue, including
$4.5 million
and
$2.2 million
from Ashford Trust and Braemar, respectively, related to accelerated vesting, in accordance with the terms of the awards, as a result of the death of an executive in March 2018.
|
(5)
|
The
in
crease in other advisory revenue is due to
higher
revenue of
$244,000
from Braemar as a result of the
$5.0 million
cash payment received upon stockholder approval of the Fourth Amended and Restated Braemar Advisory Agreement in June 2017. The payment is included in “deferred income” on our
consolidated
balance sheet and is being recognized over the initial ten-year term of the agreement.
|
(6)
|
The
$72.0 million
in
crease in audio visual revenue is due to our acquisition of J&S in November 2017.
|
(7)
|
The
$10.6 million
in
crease in project management revenue is due to our acquisition of Premier in August 2018.
|
(8)
|
The
de
crease in investment management reimbursements is due to
lower
revenue of
$820,000
from Ashford Trust. Investment management reimbursements include AIM’s management of Ashford Trust’s excess cash under the Investment Management Agreement executed in 2017. AIM is not compensated for its services but is reimbursed for all costs and expenses.
|
(9)
|
The
in
crease in debt placement fee revenue is due to an unusually high volume of debt financings during the second quarter of 2018, primarily from Ashford Trust. We recorded
higher
revenue of
$4.2 million
from Ashford Trust and
higher
revenue of
$775,000
from Braemar. Debt placement fees include revenues earned from providing debt placement services by Lismore Capital, our wholly-owned subsidiary.
|
(10)
|
In connection with our legacy key money transactions with our managed REITs, we lease FF&E to Ashford Trust and Braemar rent-free. A portion of the base advisory fee is allocated to lease revenue each period equal to the estimated fair value of the lease payments that would have been made.
|
(11)
|
The
in
crease in other services revenue is due to
higher
revenue of
$971,000
from Ashford Trust,
higher
revenue of
$816,000
from Braemar and
higher
revenue of
$1.6 million
from third parties. Other services revenue relates to other hotel products and services provided by our consolidated subsidiaries, OpenKey, Pure Wellness and RED, to Ashford Trust, Braemar and third parties.
|
(12)
|
Indicates REIT advisory revenue.
|
(13)
|
Claims management services include revenues earned from providing insurance claim assessment and administration services.
|
(14)
|
See note
19
to our consolidated financial statements for discussion of segment reporting.
|
|
Year Ended December 31,
|
|
|
||||||||
|
2018
|
|
2017
|
|
$ Change
|
||||||
Cash salaries and benefits:
|
|
|
|
|
|
||||||
Salary expense
|
$
|
26,259
|
|
|
$
|
20,140
|
|
|
$
|
6,119
|
|
Bonus expense
|
13,984
|
|
|
9,662
|
|
|
4,322
|
|
|||
Benefits related expenses
|
6,053
|
|
|
3,398
|
|
|
2,655
|
|
|||
Total cash salaries and benefits
(1)
|
46,296
|
|
|
33,200
|
|
|
13,096
|
|
|||
Non-cash equity-based compensation:
|
|
|
|
|
|
||||||
Stock option grants
(2)
|
9,580
|
|
|
7,535
|
|
|
2,045
|
|
|||
Pre spin-off Ashford Trust equity grants
(3)
|
—
|
|
|
684
|
|
|
(684
|
)
|
|||
Ashford Trust & Braemar equity grants
(4)
|
31,773
|
|
|
9,394
|
|
|
22,379
|
|
|||
Total non-cash equity-based compensation
|
41,353
|
|
|
17,613
|
|
|
23,740
|
|
|||
Non-cash (gain) loss in deferred compensation plan
(5)
|
(8,444
|
)
|
|
10,410
|
|
|
(18,854
|
)
|
|||
Total salaries and benefits
|
$
|
79,205
|
|
|
$
|
61,223
|
|
|
$
|
17,982
|
|
(1)
|
The change in cash salaries and benefits expense is primarily due to fluctuations in the number of employees, salary and bonus awards, group insurance costs, payroll taxes and employee participation in the benefits offered. Cash salaries and benefits recorded in
2018
included $1.3 million of severance costs and $716,000 of additional bonus expense recorded upon receiving approval from the board of directors in the first quarter of 2018. The acquisition of J&S in November 2017 contributed $5.8 million to the increase over
2017
.
|
(2)
|
The increase is primarily due to
$2.5 million
of expense related to the accelerated vesting of stock option awards upon the death of one of our executive officers, in accordance with the terms of the awards, partially offset by forfeitures. See notes
2
,
15
and
17
to our
consolidated
financial statements.
|
(3)
|
As a result of our spin-off, we assumed all of the unrecognized equity-based compensation associated with prior Ashford Trust equity grants. As a result, we continued to recognize equity-based compensation expense related to these grants through the final vesting date in April 2017. The expense decreased each year as the Ashford Trust equity grants became fully vested. See notes
2
and
15
to our
consolidated
financial statements.
|
(4)
|
Equity grants of Ashford Trust’s and Braemar’s common stock and LTIP units are awarded to our officers and employees as part of our advisory agreements with each company, for which we record offsetting revenue in an equal amount. The increase is primarily attributable to an increase in the fair value of equity grants, in addition to
$6.7 million
of compensation expense related to the accelerated vesting of equity awards upon the death of one of our executive officers, in accordance with the terms of the awards. See notes
2
and
15
to our
consolidated
financial statements.
|
(5)
|
The DCP obligation is recorded as a liability at fair value with changes in fair value reflected in earnings.
The gain in
2018
and the loss in
2017
are primarily attributable to decreases and increases, respectively, in the fair value of the DCP obligation. See note
16
to our
consolidated
financial statements.
|
|
Year Ended December 31,
|
|
|
||||||||
|
2018
|
|
2017
|
|
$ Change
|
||||||
Professional fees
(1)
|
$
|
16,512
|
|
|
$
|
8,485
|
|
|
$
|
8,027
|
|
Office expense
(2)
|
8,749
|
|
|
3,678
|
|
|
5,071
|
|
|||
Public company costs
|
1,145
|
|
|
1,078
|
|
|
67
|
|
|||
Director costs
|
1,411
|
|
|
970
|
|
|
441
|
|
|||
Travel and other expense
(2)
|
5,952
|
|
|
2,987
|
|
|
2,965
|
|
|||
Non-capitalizable - software costs
|
1,027
|
|
|
165
|
|
|
862
|
|
|||
Total general and administrative
|
$
|
34,796
|
|
|
$
|
17,363
|
|
|
$
|
17,433
|
|
(1)
|
The increase in expense is primarily due to increases in legal fees and transaction costs related to the acquisition of Premier, development and execution of our ERFP program and our investments in J&S and RED.
|
(2)
|
The increase in expense is primarily due to our investments in Premier, J&S and RED.
|
|
Year Ended December 31,
|
|
Favorable (Unfavorable)
|
|||||||||||
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
REVENUE
|
|
|
|
|
|
|
|
|||||||
Advisory services
|
$
|
65,982
|
|
|
$
|
67,228
|
|
|
$
|
(1,246
|
)
|
|
(1.9
|
)%
|
Audio visual
|
9,186
|
|
|
—
|
|
|
9,186
|
|
|
|
||||
Other
|
6,405
|
|
|
379
|
|
|
6,026
|
|
|
1,590.0
|
%
|
|||
Total revenue
|
81,573
|
|
|
67,607
|
|
|
13,966
|
|
|
20.7
|
%
|
|||
EXPENSES
|
|
|
|
|
|
|
|
|
||||||
Salaries and benefits
|
61,223
|
|
|
52,436
|
|
|
(8,787
|
)
|
|
(16.8
|
)%
|
|||
Cost of revenues for audio visual
|
7,757
|
|
|
—
|
|
|
(7,757
|
)
|
|
|
|
|||
Depreciation and amortization
|
2,527
|
|
|
1,174
|
|
|
(1,353
|
)
|
|
(115.2
|
)%
|
|||
General and administrative
|
17,363
|
|
|
16,454
|
|
|
(909
|
)
|
|
(5.5
|
)%
|
|||
Impairment
|
1,072
|
|
|
—
|
|
|
(1,072
|
)
|
|
|
|
|||
Other
|
2,153
|
|
|
—
|
|
|
(2,153
|
)
|
|
|
|
|||
Total expenses
|
92,095
|
|
|
70,064
|
|
|
(22,031
|
)
|
|
(31.4
|
)%
|
|||
OPERATING INCOME (LOSS)
|
(10,522
|
)
|
|
(2,457
|
)
|
|
(8,065
|
)
|
|
(328.2
|
)%
|
|||
Realized gain (loss) on investment in unconsolidated entity
|
—
|
|
|
(3,601
|
)
|
|
3,601
|
|
|
100.0
|
%
|
|||
Unrealized gain (loss) on investment in unconsolidated entity
|
—
|
|
|
2,141
|
|
|
(2,141
|
)
|
|
(100.0
|
)%
|
|||
Interest expense
|
(83
|
)
|
|
—
|
|
|
(83
|
)
|
|
|
|
|||
Amortization of loan costs
|
(39
|
)
|
|
—
|
|
|
(39
|
)
|
|
|
|
|||
Interest income
|
244
|
|
|
73
|
|
|
171
|
|
|
234.2
|
%
|
|||
Dividend income
|
93
|
|
|
170
|
|
|
(77
|
)
|
|
(45.3
|
)%
|
|||
Unrealized gain (loss) on investments
|
203
|
|
|
2,326
|
|
|
(2,123
|
)
|
|
(91.3
|
)%
|
|||
Realized gain (loss) on investments
|
(294
|
)
|
|
(10,113
|
)
|
|
9,819
|
|
|
97.1
|
%
|
|||
Other income (expense)
|
(73
|
)
|
|
(162
|
)
|
|
89
|
|
|
54.9
|
%
|
|||
INCOME (LOSS) BEFORE INCOME TAXES
|
(10,471
|
)
|
|
(11,623
|
)
|
|
1,152
|
|
|
9.9
|
%
|
|||
Income tax (expense) benefit
|
(9,723
|
)
|
|
(780
|
)
|
|
(8,943
|
)
|
|
(1,146.5
|
)%
|
|||
NET INCOME (LOSS)
|
(20,194
|
)
|
|
(12,403
|
)
|
|
(7,791
|
)
|
|
(62.8
|
)%
|
|||
(Income) loss from consolidated entities attributable to noncontrolling interests
|
358
|
|
|
8,860
|
|
|
(8,502
|
)
|
|
(96.0
|
)%
|
|||
Net (income) loss attributable to redeemable noncontrolling interests
|
1,484
|
|
|
1,147
|
|
|
337
|
|
|
29.4
|
%
|
|||
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY
|
$
|
(18,352
|
)
|
|
$
|
(2,396
|
)
|
|
$
|
(15,956
|
)
|
|
(665.9
|
)%
|
|
Year Ended December 31,
|
|
Favorable (Unfavorable)
|
|||||||||||
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
Advisory services revenue:
|
|
|
|
|
|
|
|
|||||||
Base advisory fee
(1)
|
$
|
43,523
|
|
|
$
|
43,043
|
|
|
$
|
480
|
|
|
1.1
|
%
|
Incentive advisory fee
(2)
|
3,083
|
|
|
3,083
|
|
|
—
|
|
|
—
|
%
|
|||
Reimbursable expenses
(3)
|
9,705
|
|
|
8,859
|
|
|
846
|
|
|
9.5
|
%
|
|||
Non-cash stock/unit-based compensation
(4)
|
9,394
|
|
|
12,243
|
|
|
(2,849
|
)
|
|
(23.3
|
)%
|
|||
Other advisory revenue
(5)
|
277
|
|
|
—
|
|
|
277
|
|
|
|
|
|||
Total advisory services revenue
(11)
|
65,982
|
|
|
67,228
|
|
|
(1,246
|
)
|
|
(1.9
|
)%
|
|||
|
|
|
|
|
|
|
|
|||||||
Audio visual revenue
(6)
|
9,186
|
|
|
—
|
|
|
9,186
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||||||
Other revenue:
|
|
|
|
|
|
|
|
|||||||
Investment management reimbursements
(7) (11)
|
1,976
|
|
|
—
|
|
|
1,976
|
|
|
|
|
|||
Debt placement fees
(8) (11)
|
1,137
|
|
|
—
|
|
|
1,137
|
|
|
|
|
|||
Lease revenue
(9) (11)
|
893
|
|
|
335
|
|
|
558
|
|
|
166.6
|
%
|
|||
Other services
(10)
|
2,399
|
|
|
44
|
|
|
2,355
|
|
|
5,352.3
|
%
|
|||
Total other revenue
|
6,405
|
|
|
379
|
|
|
6,026
|
|
|
1,590.0
|
%
|
|||
Total revenue
|
$
|
81,573
|
|
|
$
|
67,607
|
|
|
$
|
13,966
|
|
|
20.7
|
%
|
|
|
|
|
|
|
|
|
|||||||
REVENUE
(12)
|
|
|
|
|
|
|
|
|
||||||
REIT advisory
|
$
|
69,988
|
|
|
$
|
67,563
|
|
|
$
|
2,425
|
|
|
3.6
|
%
|
J&S
|
9,186
|
|
|
—
|
|
|
9,186
|
|
|
|
|
|||
OpenKey
|
327
|
|
|
44
|
|
|
283
|
|
|
643.2
|
%
|
|||
Corporate and other
|
2,072
|
|
|
—
|
|
|
2,072
|
|
|
|
|
|||
Total revenue
|
$
|
81,573
|
|
|
$
|
67,607
|
|
|
$
|
13,966
|
|
|
20.7
|
%
|
(1)
|
The
in
crease in base advisory fee is due to
higher
revenue of
$24,000
from Ashford Trust and
higher
revenue of
$456,000
from Braemar.
|
(2)
|
Incentive advisory fee includes the second year installment of the 2016 incentive fee in the amount of
$1.8 million
for 2017, earned in connection with our advisory agreement with Ashford Trust and the third year installment of the 2015 incentive fee in the amount of
$1.3 million
for 2017, earned in connection with our advisory agreement with Braemar. No incentive fee was earned from Ashford Trust or Braemar for the 2017 measurement period.
|
(3)
|
The
in
crease in reimbursable expenses revenue is due to
higher
revenue of
$1.5 million
from Ashford Trust and
lower
revenue of
$700,000
from Braemar. Reimbursable expenses include overhead, internal audit, insurance claims advisory and asset management services.
|
(4)
|
The
de
crease in non-cash stock/unit-based compensation revenue is due to
higher
revenue of
$2.6 million
from Ashford Trust and
lower
revenue of
$5.5 million
from Braemar. Non-cash stock/unit-based compensation revenue is associated with equity grants of Ashford Trust’s and Braemar’s common stock and LTIP units awarded to officers and employees of Ashford Inc. for which we recorded an offsetting expense in an equal amount included in “salaries and benefits.”
|
(5)
|
The
in
crease in other advisory revenue is due to
higher
revenue of
$277,000
from Braemar as a result of the $5.0 million cash payment received upon stockholder approval of the Fourth Amended and Restated Braemar Advisory Agreement in June 2017. The payment is included in “deferred income” on our
consolidated
balance sheet and is being recognized over the initial ten-year term of the agreement.
|
(6)
|
The
in
crease in audio visual revenue is due to
higher
revenue of
$9.2 million
from third parties, as a result of our acquisition of J&S.
|
(7)
|
The increase in investment management reimbursements is due to higher revenue of
$2.0 million
from Ashford Trust. Investment management reimbursements include AIM’s management of Ashford Trust’s excess cash under the Investment Management Agreement executed in 2017. AIM is not compensated for its services but is reimbursed for all costs and expenses.
|
(8)
|
The
in
crease in debt placement fee revenue is due to higher revenue of
$913,000
from Ashford Trust and
$224,000
from Braemar. Debt placement fees include revenues earned through provision of debt placement services by Lismore Capital, our wholly-owned subsidiary.
|
(9)
|
In connection with our key money transaction with our managed REITs, we lease furniture, fixtures and equipment to Ashford Trust and Braemar at no cost. A portion of the base advisory fee is allocated to lease revenue each period equal to the estimated fair value of the lease payments that would have been made.
|
(10)
|
The increase in other services revenue is due to
higher
revenue of
$993,000
from Ashford Trust,
higher
revenue of
$41,000
from Braemar and
higher
revenue of
$1.3 million
from third parties. Other services revenue is associated with the provision of other hotel products and services by our consolidated subsidiaries, Pure Wellness and OpenKey, to Ashford Trust, Braemar and third parties.
|
(11)
|
Indicates REIT advisory revenue.
|
(12)
|
See note
19
for discussion of segment reporting.
|
|
Year Ended December 31,
|
|
|
||||||||
|
2017
|
|
2016
|
|
$ Change
|
||||||
Cash salaries and benefits:
|
|
|
|
|
|
||||||
Salary expense
|
$
|
20,140
|
|
|
$
|
18,812
|
|
|
$
|
1,328
|
|
Bonus expense
|
9,662
|
|
|
8,051
|
|
|
1,611
|
|
|||
Benefits related expenses
|
3,398
|
|
|
4,134
|
|
|
(736
|
)
|
|||
Total cash salaries and benefits
(1)
|
33,200
|
|
|
30,997
|
|
|
2,203
|
|
|||
Non-cash equity-based compensation:
|
|
|
|
|
|
||||||
Stock option grants
(2)
|
7,535
|
|
|
5,884
|
|
|
1,651
|
|
|||
Pre spin-off Ashford Trust equity grants
(3)
|
684
|
|
|
5,439
|
|
|
(4,755
|
)
|
|||
Ashford Trust & Braemar equity grants
(4)
|
9,394
|
|
|
12,243
|
|
|
(2,849
|
)
|
|||
Total non-cash equity-based compensation
|
17,613
|
|
|
23,566
|
|
|
(5,953
|
)
|
|||
Non-cash (gain) loss in deferred compensation plan
(5)
|
10,410
|
|
|
(2,127
|
)
|
|
12,537
|
|
|||
Total salaries and benefits
|
$
|
61,223
|
|
|
$
|
52,436
|
|
|
$
|
8,787
|
|
(1)
|
The change in cash salaries and benefits expense is primarily due to fluctuations in the number of employees, salary and bonus awards, group insurance costs, payroll taxes and employee participation in the benefits offered. The acquisitions of J&S and Pure Wellness in 2017 contributed
$868,000
and
$667,000
, respectively, to the
$2.2 million
increase over 2016.
|
(2)
|
The increase in expense is due to additional stock options granted in 2017 with a three year vesting period for which there was no related expense in 2016. See notes
2
,
15
and
17
to our
consolidated
financial statements.
|
(3)
|
As a result of our spin-off, we assumed all of the unrecognized equity-based compensation associated with prior Ashford Trust equity grants. As a result, we continued to recognize equity-based compensation expense related to these grants through the final vesting date in April 2017. The expense decreased each year as the Ashford Trust equity grants became fully vested. See notes
2
and
15
to our
consolidated
financial statements.
|
(4)
|
Equity grants of Ashford Trust’s and Braemar’s common stock and LTIP units are awarded to our officers and employees as part of our advisory agreements with each company, for which we record offsetting revenue in an equal amount. The decrease is primarily attributable to a decrease in the fair value of equity grants. See notes
2
and
15
to our
consolidated
financial statements.
|
(5)
|
The DCP obligation is recorded as a liability in accordance with the applicable authoritative accounting guidance. The DCP obligation is carried at fair value with changes in fair value reflected in earnings. The 2017 loss is primarily attributable to an increase in the fair value of the DCP obligation whereas the fair value of the DCP obligation decreased in 2016. See note
16
to our
consolidated
financial statements.
|
|
Year Ended December 31,
|
|
|
||||||||
|
2017
|
|
2016
|
|
$ Change
|
||||||
Professional fees
(1)
|
$
|
8,485
|
|
|
$
|
6,558
|
|
|
$
|
1,927
|
|
Office expense
|
3,678
|
|
|
3,485
|
|
|
193
|
|
|||
Public company costs
|
1,078
|
|
|
1,055
|
|
|
23
|
|
|||
Director costs
|
970
|
|
|
1,006
|
|
|
(36
|
)
|
|||
Travel and other expense
|
2,987
|
|
|
3,349
|
|
|
(362
|
)
|
|||
Non-capitalizable costs - software implementation
(2)
|
165
|
|
|
1,001
|
|
|
(836
|
)
|
|||
Total general and administrative
|
$
|
17,363
|
|
|
$
|
16,454
|
|
|
$
|
909
|
|
(1)
|
The increase in these costs is primarily due to investments in Pure Wellness, OpenKey and J&S. These increases were partially offset by a decrease in legal expense.
|
(2)
|
The decrease in these costs is primarily due to software project timing.
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
|
< 1 Year
|
|
1-3 Years
|
|
3-5 Years
|
|
>5 Years
|
|
Total
|
||||||||||
Contractual obligations:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Long-term debt obligations
|
|
$
|
2,074
|
|
|
$
|
3,872
|
|
|
$
|
10,303
|
|
|
$
|
1,096
|
|
|
$
|
17,345
|
|
Estimated interest obligations
(1)
|
|
1,123
|
|
|
1,779
|
|
|
675
|
|
|
184
|
|
|
3,761
|
|
|||||
Capital lease obligations
|
|
541
|
|
|
138
|
|
|
7
|
|
|
—
|
|
|
686
|
|
|||||
Operating lease obligations
|
|
3,529
|
|
|
6,861
|
|
|
6,231
|
|
|
13,999
|
|
|
30,620
|
|
|||||
Deferred compensation plan
(2)
|
|
173
|
|
|
2,281
|
|
|
4,060
|
|
|
4,060
|
|
|
10,574
|
|
|||||
AIM Incentive Plan
(3)
|
|
121
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
121
|
|
|||||
Total contractual obligations
|
|
$
|
7,561
|
|
|
$
|
14,931
|
|
|
$
|
21,276
|
|
|
$
|
19,339
|
|
|
$
|
63,107
|
|
(1)
|
For variable-rate indebtedness, interest obligations are estimated based on the LIBOR and Prime interest rates as of
December 31,
2018
. We have assumed that credit facility balances remain outstanding until maturity using the interest rates as of
December 31,
2018
.
|
(2)
|
Distributions under the deferred compensation plan are made in cash, unless the participant has elected Ashford Inc. common stock as the investment option, in which any such distributions would be made in Ashford Inc. common stock. The deferred compensation plan obligation is carried at fair value based on the underlying investment(s). See note
16
to our
consolidated
financial statements.
|
(3)
|
Distributions under the AIM incentive plan will be made in cash within 45 days of March 31, 2019. The AIM incentive plan obligation is carried at amortized fair value. See note
16
to our
consolidated
financial statements.
|
|
|
|
|
|
|
|
|
|
|
/s/ BDO USA, LLP
|
|
We have served as the Company’s auditor since 2015
|
|
Dallas, Texas
|
|
March 8, 2019
|
|
|
|
|
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
51,529
|
|
|
$
|
36,480
|
|
Restricted cash
|
7,914
|
|
|
9,076
|
|
||
Accounts receivable, net
|
4,928
|
|
|
5,127
|
|
||
Due from affiliates
|
45
|
|
|
—
|
|
||
Due from Ashford Trust OP
|
5,293
|
|
|
13,346
|
|
||
Due from Braemar OP
|
1,996
|
|
|
1,738
|
|
||
Inventories
|
1,202
|
|
|
1,066
|
|
||
Prepaid expenses and other
|
3,902
|
|
|
2,913
|
|
||
Total current assets
|
76,809
|
|
|
69,746
|
|
||
Investments in unconsolidated entities
|
500
|
|
|
500
|
|
||
Furniture, fixtures and equipment, net
|
47,947
|
|
|
21,154
|
|
||
Goodwill
|
59,683
|
|
|
12,947
|
|
||
Intangible assets, net
|
193,194
|
|
|
9,713
|
|
||
Other assets
|
872
|
|
|
750
|
|
||
Total assets
|
$
|
379,005
|
|
|
$
|
114,810
|
|
LIABILITIES
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable and accrued expenses
|
$
|
24,880
|
|
|
$
|
20,451
|
|
Due to affiliates
|
2,032
|
|
|
4,272
|
|
||
Deferred income
|
148
|
|
|
459
|
|
||
Deferred compensation plan
|
173
|
|
|
311
|
|
||
Notes payable, net
|
2,595
|
|
|
1,751
|
|
||
Other liabilities
|
8,418
|
|
|
9,076
|
|
||
Total current liabilities
|
38,246
|
|
|
36,320
|
|
||
Accrued expenses
|
—
|
|
|
78
|
|
||
Deferred income
|
13,396
|
|
|
13,440
|
|
||
Deferred tax liability, net
|
31,506
|
|
|
—
|
|
||
Deferred compensation plan
|
10,401
|
|
|
18,948
|
|
||
Notes payable, net
|
15,177
|
|
|
9,956
|
|
||
Total liabilities
|
108,726
|
|
|
78,742
|
|
||
Commitments and contingencies (note 11)
|
|
|
|
|
|
||
MEZZANINE EQUITY
|
|
|
|
||||
Series B cumulative convertible preferred stock, $25 par value, 8,120,000 shares issued and outstanding, net of discount at December 31, 2018
|
200,847
|
|
|
—
|
|
||
Redeemable noncontrolling interests
|
3,531
|
|
|
5,111
|
|
||
EQUITY
|
|
|
|
||||
Preferred stock, $0.01 par value, 50,000,000 shares authorized:
|
|
|
|
||||
Series A cumulative preferred stock, no shares issued and outstanding at December 31, 2018 and December 31, 2017
|
—
|
|
|
—
|
|
||
Common stock, $0.01 par value, 100,000,000 shares authorized, 2,391,541 and 2,093,556 shares issued and outstanding at December 31, 2018 and December 31, 2017, respectively
|
24
|
|
|
21
|
|
||
Additional paid-in capital
|
280,159
|
|
|
249,695
|
|
||
Accumulated deficit
|
(214,242
|
)
|
|
(219,396
|
)
|
||
Accumulated other comprehensive income (loss)
|
(498
|
)
|
|
(135
|
)
|
||
Total stockholders’ equity of the Company
|
65,443
|
|
|
30,185
|
|
||
Noncontrolling interests in consolidated entities
|
458
|
|
|
772
|
|
||
Total equity
|
65,901
|
|
|
30,957
|
|
||
Total liabilities and equity
|
$
|
379,005
|
|
|
$
|
114,810
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
REVENUE
|
|
|
|
|
|
||||||
Advisory services
|
$
|
89,476
|
|
|
$
|
65,982
|
|
|
$
|
67,228
|
|
Audio visual
|
81,186
|
|
|
9,186
|
|
|
—
|
|
|||
Project management
|
10,634
|
|
|
—
|
|
|
—
|
|
|||
Other
|
14,224
|
|
|
6,405
|
|
|
379
|
|
|||
Total revenue
|
195,520
|
|
|
81,573
|
|
|
67,607
|
|
|||
EXPENSES
|
|
|
|
|
|
||||||
Salaries and benefits
|
79,205
|
|
|
61,223
|
|
|
52,436
|
|
|||
Cost of revenues for audio visual
|
64,555
|
|
|
7,757
|
|
|
—
|
|
|||
Cost of revenues for project management
|
3,292
|
|
|
—
|
|
|
—
|
|
|||
Depreciation and amortization
|
9,342
|
|
|
2,527
|
|
|
1,174
|
|
|||
General and administrative
|
34,796
|
|
|
17,363
|
|
|
16,454
|
|
|||
Impairment
|
1,919
|
|
|
1,072
|
|
|
—
|
|
|||
Other
|
3,250
|
|
|
2,153
|
|
|
—
|
|
|||
Total expenses
|
196,359
|
|
|
92,095
|
|
|
70,064
|
|
|||
OPERATING INCOME (LOSS)
|
(839
|
)
|
|
(10,522
|
)
|
|
(2,457
|
)
|
|||
Realized gain (loss) on investment in unconsolidated entity
|
—
|
|
|
—
|
|
|
(3,601
|
)
|
|||
Unrealized gain (loss) on investment in unconsolidated entity
|
—
|
|
|
—
|
|
|
2,141
|
|
|||
Interest expense
|
(959
|
)
|
|
(83
|
)
|
|
—
|
|
|||
Amortization of loan costs
|
(241
|
)
|
|
(39
|
)
|
|
—
|
|
|||
Interest income
|
329
|
|
|
244
|
|
|
73
|
|
|||
Dividend income
|
—
|
|
|
93
|
|
|
170
|
|
|||
Unrealized gain (loss) on investments
|
—
|
|
|
203
|
|
|
2,326
|
|
|||
Realized gain (loss) on investments
|
—
|
|
|
(294
|
)
|
|
(10,113
|
)
|
|||
Other income (expense)
|
(834
|
)
|
|
(73
|
)
|
|
(162
|
)
|
|||
INCOME (LOSS) BEFORE INCOME TAXES
|
(2,544
|
)
|
|
(10,471
|
)
|
|
(11,623
|
)
|
|||
Income tax (expense) benefit
|
10,364
|
|
|
(9,723
|
)
|
|
(780
|
)
|
|||
NET INCOME (LOSS)
|
7,820
|
|
|
(20,194
|
)
|
|
(12,403
|
)
|
|||
(Income) loss from consolidated entities attributable to noncontrolling interests
|
924
|
|
|
358
|
|
|
8,860
|
|
|||
Net (income) loss attributable to redeemable noncontrolling interests
|
1,438
|
|
|
1,484
|
|
|
1,147
|
|
|||
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY
|
10,182
|
|
|
(18,352
|
)
|
|
(2,396
|
)
|
|||
Preferred dividends
|
(4,466
|
)
|
|
—
|
|
|
—
|
|
|||
Amortization of preferred stock discount
|
(730
|
)
|
|
—
|
|
|
—
|
|
|||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
4,986
|
|
|
$
|
(18,352
|
)
|
|
$
|
(2,396
|
)
|
|
|
|
|
|
|
||||||
INCOME (LOSS) PER SHARE - BASIC AND DILUTED
|
|
|
|
|
|
||||||
Basic:
|
|
|
|
|
|
||||||
Net income (loss) attributable to common stockholders
|
$
|
2.29
|
|
|
$
|
(9.04
|
)
|
|
$
|
(1.19
|
)
|
Weighted average common shares outstanding - basic
|
2,170
|
|
|
2,031
|
|
|
2,012
|
|
|||
Diluted:
|
|
|
|
|
|
||||||
Net income (loss) attributable to common stockholders
|
$
|
(2.11
|
)
|
|
$
|
(9.59
|
)
|
|
$
|
(2.56
|
)
|
Weighted average common shares outstanding - diluted
|
2,332
|
|
|
2,067
|
|
|
2,209
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
||||||
NET INCOME (LOSS)
|
$
|
7,820
|
|
|
$
|
(20,194
|
)
|
|
$
|
(12,403
|
)
|
OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX
|
|
|
|
|
|
|
|
|
|||
Foreign currency translation adjustment
|
(420
|
)
|
|
(135
|
)
|
|
—
|
|
|||
COMPREHENSIVE INCOME (LOSS)
|
7,400
|
|
|
(20,329
|
)
|
|
(12,403
|
)
|
|||
Comprehensive (income) loss attributable to noncontrolling interests
|
924
|
|
|
358
|
|
|
8,860
|
|
|||
Comprehensive (income) loss attributable to redeemable noncontrolling interests
|
1,495
|
|
|
1,484
|
|
|
1,147
|
|
|||
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY
|
$
|
9,819
|
|
|
$
|
(18,487
|
)
|
|
$
|
(2,396
|
)
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Accumulated
Deficit
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Treasury Stock
|
|
Noncontrolling Interests in Consolidated Entities
|
|
Total
|
|
Convertible Preferred Stock
|
|
Redeemable Noncontrolling Interests
|
|||||||||||||||||||||||||||
|
Shares
|
|
Amount
|
Shares
|
|
Amount
|
Shares
|
|
Amount
|
|||||||||||||||||||||||||||||||||||
Balance at January 1, 2016
|
2,011
|
|
|
$
|
20
|
|
|
$
|
234,716
|
|
|
$
|
(202,546
|
)
|
|
$
|
—
|
|
|
—
|
|
|
$
|
(25
|
)
|
|
$
|
104,471
|
|
|
$
|
136,636
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
240
|
|
Purchase of treasury stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(20
|
)
|
|
—
|
|
|
(20
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Retirement of treasury stock
|
—
|
|
|
—
|
|
|
(45
|
)
|
|
—
|
|
|
—
|
|
|
1
|
|
|
45
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Equity-based compensation
|
5
|
|
|
—
|
|
|
6,073
|
|
|
5,439
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61
|
|
|
11,573
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Excess tax benefit (deficiency) on equity-based compensation
|
—
|
|
|
—
|
|
|
(284
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(284
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Employee advances
|
—
|
|
|
—
|
|
|
(41
|
)
|
|
—
|
|
|
—
|
|
|
|
|
|
|
—
|
|
|
(41
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,373
|
|
|
2,373
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Reallocation of carrying value
|
—
|
|
|
—
|
|
|
(2,623
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,154
|
|
|
(1,469
|
)
|
|
—
|
|
|
—
|
|
|
1,469
|
|
|||||||||
Redemption of offshore fund
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(179
|
)
|
|
(179
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Redemption of noncontrolling interest holder in AQUA U.S. Fund
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(46,248
|
)
|
|
(46,248
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Redemption of units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|||||||||
Redemption value adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
(936
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(936
|
)
|
|
—
|
|
|
—
|
|
|
936
|
|
|||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,396
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,860
|
)
|
|
(11,256
|
)
|
|
—
|
|
|
—
|
|
|
(1,147
|
)
|
|||||||||
Balance at December 31, 2016
|
2,016
|
|
|
$
|
20
|
|
|
$
|
237,796
|
|
|
$
|
(200,439
|
)
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
52,772
|
|
|
$
|
90,149
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
1,480
|
|
Purchases of common stock
|
—
|
|
|
—
|
|
|
(24
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Equity-based compensation
|
4
|
|
|
—
|
|
|
7,746
|
|
|
684
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
39
|
|
|
8,469
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Deferred compensation plan distribution
|
3
|
|
|
—
|
|
|
229
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
229
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Employee advances
|
—
|
|
|
—
|
|
|
(433
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(433
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Redemption of noncontrolling interest holder in AQUA U.S. Fund
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(52,782
|
)
|
|
(52,782
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
OpenKey warrant issuance
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28
|
|
|
28
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
983
|
|
|
983
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Reallocation of carrying value
|
—
|
|
|
—
|
|
|
(681
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(506
|
)
|
|
(1,187
|
)
|
|
—
|
|
|
—
|
|
|
1,187
|
|
|||||||||
Redemption value adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,270
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,270
|
)
|
|
—
|
|
|
—
|
|
|
1,270
|
|
|||||||||
Acquisition of Pure Wellness
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
425
|
|
|
425
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Distributions to consolidated noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(220
|
)
|
|
(239
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Acquisition of J&S
|
71
|
|
|
1
|
|
|
5,062
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
391
|
|
|
5,454
|
|
|
—
|
|
|
—
|
|
|
2,658
|
|
|||||||||
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(135
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(135
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,352
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(358
|
)
|
|
(18,710
|
)
|
|
—
|
|
|
—
|
|
|
(1,484
|
)
|
|||||||||
Balance at December 31, 2017
|
2,094
|
|
|
$
|
21
|
|
|
$
|
249,695
|
|
|
$
|
(219,396
|
)
|
|
$
|
(135
|
)
|
|
—
|
|
|
$
|
—
|
|
|
$
|
772
|
|
|
$
|
30,957
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
5,111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Accumulated
Deficit
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Treasury Stock
|
|
Noncontrolling Interests in Consolidated Entities
|
|
Total
|
|
Convertible Preferred Stock
|
|
Redeemable Noncontrolling Interests
|
|||||||||||||||||||||||||||
|
Shares
|
|
Amount
|
Shares
|
|
Amount
|
Shares
|
|
Amount
|
|||||||||||||||||||||||||||||||||||
Equity-based compensation
|
6
|
|
|
—
|
|
|
10,009
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
10,019
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Issuance of common stock
|
280
|
|
|
3
|
|
|
18,928
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,931
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Acquisition of Premier
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,120
|
|
|
203,000
|
|
|
—
|
|
|||||||||
Discount on preferred shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,883
|
)
|
|
—
|
|
|||||||||
Amortization of preferred stock discount
|
—
|
|
|
—
|
|
|
—
|
|
|
(730
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(730
|
)
|
|
—
|
|
|
730
|
|
|
—
|
|
|||||||||
Dividends declared - preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,466
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,466
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Deferred compensation plan distribution
|
3
|
|
|
—
|
|
|
241
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
241
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Employee advances
|
—
|
|
|
—
|
|
|
(82
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(82
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
OpenKey warrant issuance
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26
|
|
|
26
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Purchase of OpenKey shares from noncontrolling interest holder
|
9
|
|
|
—
|
|
|
838
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
838
|
|
|
—
|
|
|
—
|
|
|
(838
|
)
|
|||||||||
Acquisition of noncontrolling interest in consolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(382
|
)
|
|
(382
|
)
|
|
—
|
|
|
—
|
|
|
55
|
|
|||||||||
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,666
|
|
|
2,666
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Reallocation of carrying value
|
—
|
|
|
—
|
|
|
530
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,696
|
)
|
|
(1,166
|
)
|
|
—
|
|
|
—
|
|
|
1,166
|
|
|||||||||
Redemption value adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
168
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
168
|
|
|
—
|
|
|
—
|
|
|
(168
|
)
|
|||||||||
Distributions to consolidated noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
(300
|
)
|
|||||||||
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(363
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(363
|
)
|
|
—
|
|
|
—
|
|
|
(57
|
)
|
|||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
10,182
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(924
|
)
|
|
9,258
|
|
|
—
|
|
|
—
|
|
|
(1,438
|
)
|
|||||||||
Balance at December 31, 2018
|
2,392
|
|
|
$
|
24
|
|
|
$
|
280,159
|
|
|
$
|
(214,242
|
)
|
|
$
|
(498
|
)
|
|
—
|
|
|
$
|
—
|
|
|
$
|
458
|
|
|
$
|
65,901
|
|
|
8,120
|
|
|
$
|
200,847
|
|
|
$
|
3,531
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Cash Flows from Operating Activities
|
|
|
|
|
|
||||||
Net income (loss)
|
$
|
7,820
|
|
|
$
|
(20,194
|
)
|
|
$
|
(12,403
|
)
|
Adjustments to reconcile net income (loss) to net cash flows provided by (used in) operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
13,308
|
|
|
2,938
|
|
|
1,174
|
|
|||
Change in fair value of deferred compensation plan
|
(8,444
|
)
|
|
10,410
|
|
|
(2,127
|
)
|
|||
Realized and unrealized (gain) loss on investment in unconsolidated entity, net
|
—
|
|
|
—
|
|
|
1,460
|
|
|||
Equity-based compensation
|
10,019
|
|
|
8,469
|
|
|
11,573
|
|
|||
Excess tax (benefit) deficiency on equity-based compensation
|
—
|
|
|
—
|
|
|
284
|
|
|||
Deferred tax expense (benefit)
|
(12,240
|
)
|
|
6,002
|
|
|
(2,075
|
)
|
|||
Change in fair value of contingent consideration
|
338
|
|
|
1,066
|
|
|
—
|
|
|||
Impairment of furniture, fixtures and equipment
|
1,919
|
|
|
1,072
|
|
|
—
|
|
|||
(Gain) loss on sale of furniture, fixtures and equipment
|
220
|
|
|
279
|
|
|
—
|
|
|||
Amortization of loan costs
|
241
|
|
|
39
|
|
|
—
|
|
|||
Realized and unrealized (gain) loss on investments, net
|
—
|
|
|
91
|
|
|
7,787
|
|
|||
Purchases of investments in securities
|
—
|
|
|
—
|
|
|
(153,259
|
)
|
|||
Sales of investments in securities
|
—
|
|
|
—
|
|
|
225,470
|
|
|||
Changes in operating assets and liabilities, exclusive of the effect of acquisitions:
|
|
|
|
|
|
||||||
Prepaid expenses and other
|
(907
|
)
|
|
(128
|
)
|
|
604
|
|
|||
Accounts receivable
|
225
|
|
|
(725
|
)
|
|
234
|
|
|||
Due from affiliates
|
(45
|
)
|
|
—
|
|
|
—
|
|
|||
Due from Ashford Trust OP
|
8,916
|
|
|
(1,302
|
)
|
|
(6,323
|
)
|
|||
Due from Braemar OP
|
205
|
|
|
2,079
|
|
|
4
|
|
|||
Inventories
|
(132
|
)
|
|
(205
|
)
|
|
—
|
|
|||
Other assets
|
(84
|
)
|
|
190
|
|
|
—
|
|
|||
Accounts payable and accrued expenses
|
2,145
|
|
|
1,575
|
|
|
4,791
|
|
|||
Due to affiliates
|
(954
|
)
|
|
689
|
|
|
(290
|
)
|
|||
Other liabilities
|
(658
|
)
|
|
(676
|
)
|
|
4,068
|
|
|||
Deferred income
|
(373
|
)
|
|
7,746
|
|
|
3,886
|
|
|||
Net cash provided by (used in) operating activities
|
21,519
|
|
|
19,415
|
|
|
84,858
|
|
|||
Cash Flows from Investing Activities
|
|
|
|
|
|
||||||
Purchases of furniture, fixtures and equipment under the Ashford Trust ERFP Agreement
|
(16,100
|
)
|
|
—
|
|
|
—
|
|
|||
Additions to furniture, fixtures and equipment
|
(8,942
|
)
|
|
(3,580
|
)
|
|
(6,240
|
)
|
|||
Proceeds from disposal of furniture, fixtures and equipment, net
|
140
|
|
|
15
|
|
|
—
|
|
|||
Cash acquired in acquisition of Premier
|
2,277
|
|
|
—
|
|
|
—
|
|
|||
Cash acquired in acquisition of Pure Wellness
|
—
|
|
|
129
|
|
|
—
|
|
|||
Acquisition of J&S, net of cash acquired
|
—
|
|
|
(18,972
|
)
|
|
—
|
|
|||
Acquisition of assets related to RED Hospitality and Leisure LLC
|
(5,474
|
)
|
|
(750
|
)
|
|
—
|
|
|||
Redemption of investment in unconsolidated entity
|
—
|
|
|
—
|
|
|
1,375
|
|
|||
Net cash provided by (used in) investing activities
|
(28,099
|
)
|
|
(23,158
|
)
|
|
(4,865
|
)
|
|||
Cash Flows from Financing Activities
|
|
|
|
|
|
||||||
Proceeds from issuance of common stock
|
18,930
|
|
|
—
|
|
|
—
|
|
|||
Payments for dividends on preferred stock
|
(4,466
|
)
|
|
—
|
|
|
—
|
|
|||
Payments on revolving credit facilities
|
(20,881
|
)
|
|
(924
|
)
|
|
—
|
|
|||
Borrowings on revolving credit facilities
|
21,878
|
|
|
1,507
|
|
|
—
|
|
|||
Proceeds from notes payable
|
6,593
|
|
|
10,000
|
|
|
—
|
|
|||
Payments on notes payable and capital leases
|
(1,976
|
)
|
|
(305
|
)
|
|
—
|
|
|||
Payments of loan costs
|
(638
|
)
|
|
(28
|
)
|
|
—
|
|
|||
Excess tax benefit (deficiency) on equity-based compensation
|
—
|
|
|
—
|
|
|
(284
|
)
|
|||
Purchases of common stock
|
—
|
|
|
(24
|
)
|
|
(20
|
)
|
|||
Employee advances
|
(82
|
)
|
|
(433
|
)
|
|
(41
|
)
|
|||
Redemption of units
|
—
|
|
|
—
|
|
|
(18
|
)
|
|||
Payment of contingent consideration
|
(1,196
|
)
|
|
—
|
|
|
—
|
|
|||
Contributions from noncontrolling interest
|
2,666
|
|
|
983
|
|
|
2,373
|
|
|||
Distributions to noncontrolling interests in consolidated entities
|
(314
|
)
|
|
(55,310
|
)
|
|
(44,116
|
)
|
|||
Net cash provided by (used in) financing activities
|
20,514
|
|
|
(44,534
|
)
|
|
(42,106
|
)
|
|||
Effect of foreign exchange rate changes on cash and cash equivalents
|
(47
|
)
|
|
(10
|
)
|
|
—
|
|
|||
Net change in cash, cash equivalents and restricted cash
|
13,887
|
|
|
(48,287
|
)
|
|
37,887
|
|
|||
Cash, cash equivalents and restricted cash at beginning of period
|
45,556
|
|
|
93,843
|
|
|
55,956
|
|
|||
Cash, cash equivalents and restricted cash at end of period
|
$
|
59,443
|
|
|
$
|
45,556
|
|
|
$
|
93,843
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Supplemental Cash Flow Information
|
|
|
|
|
|
||||||
Interest paid
|
$
|
870
|
|
|
$
|
53
|
|
|
$
|
134
|
|
Income taxes paid
|
1,358
|
|
|
4,948
|
|
|
2,333
|
|
|||
Supplemental Disclosure of Non-Cash Investing and Financing Activities
|
|
|
|
|
|
||||||
Acquisition of Premier through issuance of convertible preferred stock, less cash acquired
|
$
|
200,723
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Distribution from deferred compensation plan
|
241
|
|
|
229
|
|
|
—
|
|
|||
Capital expenditures accrued but not paid
|
618
|
|
|
1,397
|
|
|
620
|
|
|||
Accrued but unpaid redemption of AQUA U.S. Fund
|
—
|
|
|
—
|
|
|
2,311
|
|
|||
Subsidiary equity consideration for Pure Wellness acquisition
|
—
|
|
|
425
|
|
|
—
|
|
|||
Assumption of debt associated with Pure Wellness acquisition
|
—
|
|
|
475
|
|
|
—
|
|
|||
Issuance of OpenKey warrant
|
26
|
|
|
28
|
|
|
—
|
|
|||
Capital lease additions
|
220
|
|
|
—
|
|
|
—
|
|
|||
Assumption of debt associated with J&S acquisition
|
—
|
|
|
978
|
|
|
—
|
|
|||
J&S loan costs paid from revolving credit facility
|
—
|
|
|
231
|
|
|
—
|
|
|||
Ashford Inc. common stock consideration for purchase of OpenKey shares
|
838
|
|
|
5,063
|
|
|
—
|
|
|||
Acquisition of noncontrolling interest in consolidated entities
|
327
|
|
|
1,196
|
|
|
—
|
|
|||
Amortization of discount on preferred stock
|
730
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
||||||
Supplemental Disclosure of Cash, Cash Equivalents and Restricted Cash
|
|
|
|
|
|
||||||
Cash and cash equivalents at beginning of period
|
$
|
36,480
|
|
|
$
|
84,091
|
|
|
$
|
50,272
|
|
Restricted cash at beginning of period
|
9,076
|
|
|
9,752
|
|
|
5,684
|
|
|||
Cash, cash equivalents and restricted cash at beginning of period
|
$
|
45,556
|
|
|
$
|
93,843
|
|
|
$
|
55,956
|
|
|
|
|
|
|
|
||||||
Cash and cash equivalents at end of period
|
$
|
51,529
|
|
|
$
|
36,480
|
|
|
$
|
84,091
|
|
Restricted cash at end of period
|
7,914
|
|
|
9,076
|
|
|
9,752
|
|
|||
Cash, cash equivalents and restricted cash at end of period
|
$
|
59,443
|
|
|
$
|
45,556
|
|
|
$
|
93,843
|
|
|
December 31, 2018
|
||||||||||||||||
|
Ashford
Holdings |
|
J&S
(3)
|
|
OpenKey
(4)
|
|
Pure
Wellness (5) |
|
RED
(6)
|
||||||||
Ashford Inc. ownership interest
|
99.83
|
%
|
|
85.00
|
%
|
|
45.61
|
%
|
|
70.00
|
%
|
|
80.00
|
%
|
|||
Redeemable noncontrolling interests
(1) (2)
|
0.17
|
%
|
|
15.00
|
%
|
|
29.65
|
%
|
|
—
|
%
|
|
—
|
%
|
|||
Noncontrolling interests in consolidated entities
|
—
|
%
|
|
—
|
%
|
|
24.74
|
%
|
|
30.00
|
%
|
|
20.00
|
%
|
|||
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
||||||||
Carrying value of redeemable noncontrolling interests
|
$
|
215
|
|
|
$
|
1,858
|
|
|
$
|
1,458
|
|
|
n/a
|
|
|
n/a
|
|
Redemption value adjustment, year-to-date
|
(180
|
)
|
|
—
|
|
|
12
|
|
|
n/a
|
|
|
n/a
|
|
|||
Redemption value adjustment, cumulative
|
178
|
|
|
—
|
|
|
2,033
|
|
|
n/a
|
|
|
n/a
|
|
|||
Carrying value of noncontrolling interests
|
—
|
|
|
—
|
|
|
308
|
|
|
218
|
|
|
(68
|
)
|
|||
Assets, available only to settle subsidiary's obligations
(7)
|
n/a
|
|
|
37,141
|
|
|
1,410
|
|
|
2,267
|
|
|
6,807
|
|
|||
Liabilities
(8)
|
n/a
|
|
|
24,836
|
|
|
421
|
|
|
1,977
|
|
|
2,839
|
|
|||
Notes payable
(8)
|
n/a
|
|
|
13,614
|
|
|
—
|
|
|
—
|
|
|
2,480
|
|
|||
Revolving credit facility
(8)
|
n/a
|
|
|
1,733
|
|
|
—
|
|
|
60
|
|
|
118
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2017
|
||||||||||||||||
|
Ashford
Holdings |
|
J&S
(3)
|
|
OpenKey
(4)
|
|
Pure
Wellness (5) |
|
RED
(6)
|
||||||||
Ashford Inc. ownership interest
|
99.80
|
%
|
|
85.00
|
%
|
|
43.90
|
%
|
|
70.00
|
%
|
|
—
|
%
|
|||
Redeemable noncontrolling interests
(1) (2)
|
0.20
|
%
|
|
15.00
|
%
|
|
39.59
|
%
|
|
—
|
%
|
|
—
|
%
|
|||
Noncontrolling interests in consolidated entities
|
—
|
%
|
|
—
|
%
|
|
16.51
|
%
|
|
30.00
|
%
|
|
—
|
%
|
|||
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
—
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
||||||||
Carrying value of redeemable noncontrolling interests
|
$
|
385
|
|
|
$
|
2,522
|
|
|
$
|
2,204
|
|
|
n/a
|
|
|
n/a
|
|
Redemption value adjustment, year-to-date
|
224
|
|
|
—
|
|
|
1,046
|
|
|
n/a
|
|
|
n/a
|
|
|||
Redemption value adjustment, cumulative
|
358
|
|
|
—
|
|
|
2,021
|
|
|
n/a
|
|
|
n/a
|
|
|||
Carrying value of noncontrolling interests
|
—
|
|
|
439
|
|
|
128
|
|
|
205
|
|
|
—
|
|
|||
Assets, available only to settle subsidiary's obligations
(7)
|
n/a
|
|
|
36,951
|
|
|
1,403
|
|
|
1,865
|
|
|
—
|
|
|||
Liabilities
(8)
|
n/a
|
|
|
21,821
|
|
|
889
|
|
|
1,652
|
|
|
—
|
|
|||
Notes payable
(8)
|
n/a
|
|
|
9,917
|
|
|
—
|
|
|
220
|
|
|
—
|
|
|||
Revolving credit facility
(8)
|
n/a
|
|
|
814
|
|
|
—
|
|
|
100
|
|
|
—
|
|
|
Deferred Revenue
|
||
Balance as of January 1, 2018
|
$
|
13,899
|
|
Increases to deferred revenue
|
7,781
|
|
|
Recognition of revenue
(1)
|
(8,136
|
)
|
|
Balance as of December 31, 2018
|
$
|
13,544
|
|
(1)
|
Includes (a)
$2.1 million
of advisory revenue primarily related to our advisory agreements with Ashford Trust and Braemar, (b)
$3.8 million
of audio visual revenue, and (c)
$2.2 million
of “other services” revenue earned by our hospitality products and services companies.
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Advisory services revenue:
|
|
|
|
|
|
||||||
Base advisory fee
|
$
|
44,905
|
|
|
$
|
43,523
|
|
|
$
|
43,043
|
|
Incentive advisory fee
|
2,487
|
|
|
3,083
|
|
|
3,083
|
|
|||
Reimbursable expenses
|
9,837
|
|
|
9,705
|
|
|
8,859
|
|
|||
Equity-based compensation
|
31,726
|
|
|
9,394
|
|
|
12,243
|
|
|||
Other advisory revenue
|
521
|
|
|
277
|
|
|
—
|
|
|||
Total advisory services revenue
(2)
|
89,476
|
|
|
65,982
|
|
|
67,228
|
|
|||
|
|
|
|
|
|
||||||
Audio visual revenue
|
81,186
|
|
|
9,186
|
|
|
—
|
|
|||
|
|
|
|
|
|
||||||
Project management revenue
|
10,634
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
||||||
Other revenue:
|
|
|
|
|
|
||||||
Investment management reimbursements
(2)
|
1,156
|
|
|
1,976
|
|
|
—
|
|
|||
Debt placement fees
(2)
|
6,093
|
|
|
1,137
|
|
|
—
|
|
|||
Claims management services
(2)
|
213
|
|
|
—
|
|
|
—
|
|
|||
Lease revenue
(2)
|
1,005
|
|
|
893
|
|
|
335
|
|
|||
Other services
(3)
|
5,757
|
|
|
2,399
|
|
|
44
|
|
|||
Total other revenue
|
14,224
|
|
|
6,405
|
|
|
379
|
|
|||
|
|
|
|
|
|
||||||
Total revenue
|
$
|
195,520
|
|
|
$
|
81,573
|
|
|
$
|
67,607
|
|
|
|
|
|
|
|
||||||
REVENUE BY SEGMENT
(1)
|
|
|
|
|
|
||||||
REIT advisory
|
$
|
97,943
|
|
|
$
|
69,988
|
|
|
$
|
67,563
|
|
Premier
|
10,634
|
|
|
—
|
|
|
—
|
|
|||
J&S
|
81,186
|
|
|
9,186
|
|
|
—
|
|
|||
OpenKey
|
999
|
|
|
327
|
|
|
44
|
|
|||
Corporate and other
|
4,758
|
|
|
2,072
|
|
|
—
|
|
|||
Total revenue
|
$
|
195,520
|
|
|
$
|
81,573
|
|
|
$
|
67,607
|
|
(1)
|
We have
four
reportable segments: REIT Advisory, Premier, J&S and OpenKey. We combine the operating results of Pure Wellness and RED into an “all other” category, which we refer to as “Corporate and Other.” See note
19
for discussion of segment reporting.
|
(2)
|
Indicates REIT advisory revenue.
|
(3)
|
Other services revenue relates to other hotel products and services provided by our consolidated subsidiaries, OpenKey, Pure Wellness and RED, to Ashford Trust, Braemar and third parties.
|
|
|
Year Ended December 31,
|
||||||
|
|
2018
|
|
2017
(1)
|
||||
United States
|
|
$
|
60,241
|
|
|
$
|
6,033
|
|
Mexico
|
|
15,429
|
|
|
2,760
|
|
||
Dominican Republic
|
|
5,516
|
|
|
393
|
|
||
|
|
$
|
81,186
|
|
|
$
|
9,186
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Rental pool equipment
|
|
$
|
16,386
|
|
|
$
|
7,711
|
|
FF&E under the Ashford Trust ERFP Agreement
|
|
16,100
|
|
|
—
|
|
||
FF&E
|
|
9,342
|
|
|
7,862
|
|
||
Marine vessels
|
|
5,854
|
|
|
—
|
|
||
Leasehold improvements
|
|
1,022
|
|
|
804
|
|
||
Computer software
|
|
7,132
|
|
|
8,626
|
|
||
Total cost
|
|
55,836
|
|
|
25,003
|
|
||
Accumulated depreciation
|
|
(7,889
|
)
|
|
(3,849
|
)
|
||
Furniture, fixtures and equipment, net
|
|
$
|
47,947
|
|
|
$
|
21,154
|
|
Series B cumulative convertible preferred stock
|
|
$
|
203,000
|
|
Preferred stock discount
|
|
(2,883
|
)
|
|
Total fair value of purchase price
|
|
$
|
200,117
|
|
|
|
Fair Value
|
|
Estimated Useful Life
|
||
Current assets including cash
|
|
$
|
3,878
|
|
|
|
Furniture, fixtures and equipment
|
|
47
|
|
|
|
|
Goodwill
|
|
53,517
|
|
|
|
|
Management contracts
|
|
188,800
|
|
|
30 years
|
|
Total assets acquired
|
|
246,242
|
|
|
|
|
Current liabilities
|
|
2,378
|
|
|
|
|
Deferred tax liability
|
|
43,747
|
|
|
|
|
Total assumed liabilities
|
|
46,125
|
|
|
|
|
Net assets acquired
|
|
$
|
200,117
|
|
|
|
Cash
|
|
$
|
9,176
|
|
Term loan
|
|
10,000
|
|
|
Fair value of Ashford Inc. common stock
|
|
5,063
|
|
|
Fair value of contingent consideration
|
|
1,196
|
|
|
Purchase price consideration
|
|
25,435
|
|
|
Fair value of redeemable noncontrolling interest
|
|
2,724
|
|
|
Total fair value of purchase price
|
|
$
|
28,159
|
|
|
|
Fair Value
|
|
Estimated Useful Life
|
||
Current assets including cash
|
|
$
|
6,564
|
|
|
|
Furniture, fixtures and equipment
|
|
15,633
|
|
|
5 years
|
|
Goodwill
|
|
5,384
|
|
|
|
|
Trademarks
|
|
3,201
|
|
|
|
|
Customer relationships
|
|
6,519
|
|
|
7 years
|
|
Other assets
|
|
129
|
|
|
|
|
Total assets acquired
|
|
37,430
|
|
|
|
|
Current liabilities
|
|
7,080
|
|
|
|
|
Notes payable, current
|
|
445
|
|
|
|
|
Deferred income
|
|
1,213
|
|
|
|
|
Note payable, non-current
|
|
533
|
|
|
|
|
Total assumed liabilities
|
|
9,271
|
|
|
|
|
Net assets acquired
|
|
$
|
28,159
|
|
|
|
|
|
Fair Value
|
|
Estimated Useful Life
|
||
Cash
|
|
$
|
129
|
|
|
|
Furniture, fixtures and equipment
|
|
170
|
|
|
3 years
|
|
Customer relationships
|
|
175
|
|
|
5 years
|
|
Goodwill
|
|
782
|
|
|
|
|
Total assets acquired
|
|
1,256
|
|
|
|
|
Line of credit
|
|
100
|
|
|
|
|
Note payable
|
|
375
|
|
|
|
|
Other assumed liabilities, net
|
|
356
|
|
|
|
|
Total assumed liabilities
|
|
831
|
|
|
|
|
Net assets acquired
|
|
$
|
425
|
|
|
|
|
Year Ended December 31,
|
||||||
|
2018
|
|
2017
|
||||
Total revenue
|
$
|
213,741
|
|
|
$
|
161,516
|
|
Net income (loss)
|
14,726
|
|
|
(16,382
|
)
|
||
Net income (loss) attributable to common stockholders
|
17,088
|
|
|
(14,590
|
)
|
|
|
Premier
|
|
J&S
|
|
Corporate and Other
|
|
Consolidated
|
||||||||
Balance at January 1, 2017
|
|
|
|
|
|
|
|
|
||||||||
Changes in goodwill:
|
|
|
|
|
|
|
|
|
||||||||
Additions
(1)
|
|
$
|
—
|
|
|
$
|
12,165
|
|
|
$
|
782
|
|
|
$
|
12,947
|
|
Adjustments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Balance at December 31, 2017
|
|
$
|
—
|
|
|
$
|
12,165
|
|
|
$
|
782
|
|
|
$
|
12,947
|
|
Changes in goodwill:
|
|
|
|
|
|
|
|
|
|
|||||||
Additions
|
|
53,517
|
|
|
—
|
|
|
—
|
|
|
53,517
|
|
||||
Adjustments
(2)
|
|
—
|
|
|
(6,781
|
)
|
|
—
|
|
|
(6,781
|
)
|
||||
Balance at December 31, 2018
|
|
$
|
53,517
|
|
|
$
|
5,384
|
|
|
$
|
782
|
|
|
$
|
59,683
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||
|
Gross Carrying Amount
|
Accumulated Amortization
|
Net Carrying Amount
|
|
Gross Carrying Amount
|
Accumulated Amortization
|
Net Carrying Amount
|
||||||||||||
Definite-lived intangible assets:
|
|
|
|
|
|
|
|
||||||||||||
Pure Wellness customer relationships
|
$
|
175
|
|
$
|
(61
|
)
|
$
|
114
|
|
|
$
|
175
|
|
$
|
(26
|
)
|
$
|
149
|
|
J&S customer relationships
|
6,519
|
|
(1,087
|
)
|
5,432
|
|
|
6,519
|
|
(156
|
)
|
6,363
|
|
||||||
Premier management contracts
|
188,800
|
|
(4,353
|
)
|
184,447
|
|
|
—
|
|
—
|
|
—
|
|
||||||
|
$
|
195,494
|
|
$
|
(5,501
|
)
|
$
|
189,993
|
|
|
$
|
6,694
|
|
$
|
(182
|
)
|
$
|
6,512
|
|
|
|
|
|
|
|
|
|
||||||||||||
Indefinite-lived intangible assets:
|
|
|
|
|
|
|
|
||||||||||||
J&S trademarks
|
$
|
3,201
|
|
|
|
|
$
|
3,201
|
|
|
|
||||||||
|
$
|
3,201
|
|
|
|
|
$
|
3,201
|
|
|
|
Indebtedness
|
|
Borrower
|
|
Maturity
|
|
Interest Rate
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Senior revolving credit facility
|
|
Ashford Inc.
|
|
March 1, 2021
|
|
Base Rate
(1)
+ 2.00% to 2.50% or LIBOR
(2)
+ 3.00% to 3.50%
|
|
$
|
—
|
|
|
$
|
—
|
|
Term loan
|
|
J&S
|
|
November 1, 2022
|
|
One-Month LIBOR
(3)
+ 3.25%
|
|
8,917
|
|
|
9,917
|
|
||
Revolving credit facility
|
|
J&S
|
|
November 1, 2022
|
|
One-Month LIBOR
(3)
+ 3.25%
|
|
1,733
|
|
|
814
|
|
||
Capital lease obligations
|
|
J&S
|
|
Various
|
|
Various - fixed
|
|
661
|
|
|
896
|
|
||
Equipment note
|
|
J&S
|
|
November 1, 2022
|
|
One-Month LIBOR
(3)
+ 3.25%
|
|
2,087
|
|
|
—
|
|
||
Draw term loan
|
|
J&S
|
|
November 1, 2022
|
|
One-Month LIBOR
(3)
+ 3.25%
|
|
1,950
|
|
|
—
|
|
||
Revolving credit facility
|
|
OpenKey
|
|
April 30, 2020
|
|
Prime Rate
(4)
+ 2.75%
|
|
—
|
|
|
—
|
|
||
Term loan
|
|
Pure Wellness
|
|
October 1, 2018
|
|
5.00%
|
|
—
|
|
|
220
|
|
||
Revolving credit facility
|
|
Pure Wellness
|
|
On demand
|
|
Prime Rate
(4)
+ 1.00%
|
|
60
|
|
|
100
|
|
||
Term loan
|
|
RED
|
|
April 5, 2025
|
|
Prime Rate
(4)
+ 1.75%
|
|
695
|
|
|
—
|
|
||
Revolving credit facility
|
|
RED
|
|
March 5, 2019
|
|
Prime Rate
(4)
+ 1.75%
|
|
118
|
|
|
—
|
|
||
Term loan
|
|
RED
|
|
February 1, 2029
|
|
Prime Rate
(4)
+ 2.00%
|
|
1,785
|
|
|
—
|
|
||
Notes payable
|
|
|
|
|
|
|
|
18,006
|
|
|
11,947
|
|
||
Less deferred loan costs, net
|
|
|
|
|
|
|
|
(234
|
)
|
|
(240
|
)
|
||
Notes payable less net deferred loan costs
|
|
|
|
|
|
|
|
17,772
|
|
|
11,707
|
|
||
Less current portion
|
|
|
|
|
|
|
|
(2,595
|
)
|
|
(1,751
|
)
|
||
Notes payable, net - non-current
|
|
|
|
|
|
|
|
$
|
15,177
|
|
|
$
|
9,956
|
|
|
|
|
||
2019
|
|
$
|
2,074
|
|
2020
|
|
1,933
|
|
|
2021
|
|
1,939
|
|
|
2022
|
|
10,006
|
|
|
2023
|
|
297
|
|
|
Thereafter
|
|
1,096
|
|
|
Total
|
|
$
|
17,345
|
|
|
|
Capital Leases
|
|
Operating Leases
|
||||
2019
|
|
$
|
541
|
|
|
$
|
3,529
|
|
2020
|
|
105
|
|
|
3,532
|
|
||
2021
|
|
33
|
|
|
3,329
|
|
||
2022
|
|
7
|
|
|
3,172
|
|
||
2023
|
|
—
|
|
|
3,059
|
|
||
Thereafter
|
|
—
|
|
|
13,999
|
|
||
Total minimum lease payments
|
|
686
|
|
|
30,620
|
|
||
Imputed interest
|
|
(25
|
)
|
|
—
|
|
||
Present value of minimum lease payments
|
|
$
|
661
|
|
|
$
|
30,620
|
|
|
Quoted Market Prices (Level 1)
|
|
Significant Other
Observable Inputs (Level 2)
|
|
Significant Unobservable Inputs
(Level 3)
|
|
Total
|
|
||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Liabilities
|
|
|
|
|
|
|
|
|
||||||||
Deferred compensation plan
|
$
|
(10,574
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(10,574
|
)
|
|
Total
|
$
|
(10,574
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(10,574
|
)
|
|
|
Quoted Market Prices (Level 1)
|
|
Significant Other
Observable Inputs (Level 2)
|
|
Significant Unobservable Inputs
(Level 3)
|
|
Total
|
|
||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
||||||||
Liabilities
|
|
|
|
|
|
|
|
|
||||||||
Contingent consideration
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(2,262
|
)
|
|
$
|
(2,262
|
)
|
(1)
|
Deferred compensation plan
|
(19,259
|
)
|
|
—
|
|
|
—
|
|
|
(19,259
|
)
|
|
||||
Total
|
$
|
(19,259
|
)
|
|
$
|
—
|
|
|
$
|
(2,262
|
)
|
|
$
|
(21,521
|
)
|
|
|
Contingent Consideration Liability
(1)
|
||
Balance at December 31, 2016
|
$
|
—
|
|
Acquisitions
|
(1,196
|
)
|
|
Gains (losses) included in earnings
(2)
|
(1,066
|
)
|
|
Dispositions and settlements
|
—
|
|
|
Transfers into/out of Level 3
|
—
|
|
|
Balance at December 31, 2017
|
$
|
(2,262
|
)
|
Acquisitions
|
—
|
|
|
Gains (losses) included in earnings
(2)
|
(338
|
)
|
|
Dispositions and settlements
|
2,600
|
|
|
Transfers into/out of Level 3
|
—
|
|
|
Balance at December 31, 2018
|
$
|
—
|
|
|
Gain (Loss) Recognized
|
||||||||||
Year Ended December 31,
|
|||||||||||
2018
|
|
2017
|
|
2016
|
|||||||
Assets
|
|
|
|
|
|
||||||
Derivative assets:
|
|
|
|
|
|
||||||
Equity put options
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(2,829
|
)
|
Equity call options
|
—
|
|
|
—
|
|
|
1,961
|
|
|||
Options on futures contracts
|
—
|
|
|
(91
|
)
|
|
(228
|
)
|
|||
|
|
|
|
|
|
||||||
Non-derivative assets:
|
|
|
|
|
|
||||||
Equity securities
|
—
|
|
|
—
|
|
|
(7,213
|
)
|
|||
U.S. treasury securities
|
—
|
|
|
—
|
|
|
479
|
|
|||
Total
|
—
|
|
|
(91
|
)
|
|
(7,830
|
)
|
|||
Liabilities
|
|
|
|
|
|
||||||
Derivative liabilities:
|
|
|
|
|
|
||||||
Short equity put options
|
—
|
|
|
—
|
|
|
2,147
|
|
|||
Short equity call options
|
—
|
|
|
—
|
|
|
(1,944
|
)
|
|||
Non-derivative liabilities:
|
|
|
|
|
|
||||||
Equity securities
|
—
|
|
|
—
|
|
|
(160
|
)
|
|||
Contingent consideration
|
(338
|
)
|
|
(1,066
|
)
|
|
—
|
|
|||
Deferred compensation plan
|
8,444
|
|
|
(10,410
|
)
|
|
2,127
|
|
|||
Total
|
8,106
|
|
|
(11,476
|
)
|
|
2,170
|
|
|||
Net
|
$
|
8,106
|
|
|
$
|
(11,567
|
)
|
|
$
|
(5,660
|
)
|
Total combined
|
|
|
|
|
|
||||||
Unrealized gain (loss) on investments
(1)
|
$
|
—
|
|
|
$
|
203
|
|
|
$
|
2,326
|
|
Realized gain (loss) on investments
|
—
|
|
|
(294
|
)
|
|
(10,113
|
)
|
|||
Contingent consideration
(2)
|
(338
|
)
|
|
(1,066
|
)
|
|
—
|
|
|||
Deferred compensation plan
(3)
|
8,444
|
|
|
(10,410
|
)
|
|
2,127
|
|
|||
Net
|
$
|
8,106
|
|
|
$
|
(11,567
|
)
|
|
$
|
(5,660
|
)
|
(1)
|
Includes unrealized gain (loss) associated with investments in unconsolidated entities and reported as “unrealized gain (loss) on investments” in the
consolidated
statements of operations.
|
(2)
|
Represents the accretion of contingent consideration associated with the acquisition of J&S settled in the third quarter of 2018. Reported as a component of “other operating expense” in the
consolidated
statements of operations.
|
(3)
|
Reported as a component of “salaries and benefits” in the
consolidated
statements of operations.
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Carrying
Value
|
|
Estimated
Fair Value
|
|
Carrying
Value
|
|
Estimated
Fair Value
|
||||||||
Financial liabilities measured at fair value:
|
|
|
|
|
|
|
|
|
||||||||
Deferred compensation plan
|
|
$
|
10,574
|
|
|
$
|
10,574
|
|
|
$
|
19,259
|
|
|
$
|
19,259
|
|
Contingent consideration
|
|
—
|
|
|
—
|
|
|
2,262
|
|
|
2,262
|
|
||||
Financial assets not measured at fair value:
|
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
|
$
|
51,529
|
|
|
$
|
51,529
|
|
|
$
|
36,480
|
|
|
$
|
36,480
|
|
Restricted cash
|
|
7,914
|
|
|
7,914
|
|
|
9,076
|
|
|
9,076
|
|
||||
Accounts receivable, net
|
|
4,928
|
|
|
4,928
|
|
|
5,127
|
|
|
5,127
|
|
||||
Due from affiliates
|
|
45
|
|
|
45
|
|
|
—
|
|
|
—
|
|
||||
Due from Ashford Trust OP
|
|
5,293
|
|
|
5,293
|
|
|
13,346
|
|
|
13,346
|
|
||||
Due from Braemar OP
|
|
1,996
|
|
|
1,996
|
|
|
1,738
|
|
|
1,738
|
|
||||
Investments in unconsolidated entities
|
|
500
|
|
|
500
|
|
|
500
|
|
|
500
|
|
||||
Financial liabilities not measured at fair value:
|
|
|
|
|
|
|
|
|
||||||||
Accounts payable and accrued expenses
|
|
$
|
24,880
|
|
|
$
|
24,880
|
|
|
$
|
20,529
|
|
|
$
|
20,529
|
|
Due to affiliates
|
|
2,032
|
|
|
2,032
|
|
|
4,272
|
|
|
4,272
|
|
||||
Other liabilities
|
|
8,418
|
|
|
8,418
|
|
|
9,076
|
|
|
9,076
|
|
||||
Notes payable
|
|
18,006
|
|
|
16,681 to 18,437
|
|
|
11,947
|
|
|
12,040
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Income tax benefit at federal statutory income tax rate
|
$
|
534
|
|
|
$
|
3,665
|
|
|
$
|
4,068
|
|
State income tax expense, net of federal income tax benefit
|
804
|
|
|
(388
|
)
|
|
(180
|
)
|
|||
Income passed through to common unit holders and noncontrolling interests
|
(36
|
)
|
|
(2
|
)
|
|
(2,985
|
)
|
|||
Permanent differences
|
(66
|
)
|
|
(201
|
)
|
|
(1,410
|
)
|
|||
Valuation allowance
|
8,887
|
|
|
(12,725
|
)
|
|
(407
|
)
|
|||
Effect of the Tax Cuts and Jobs Act
|
—
|
|
|
(303
|
)
|
|
—
|
|
|||
Other
|
241
|
|
|
231
|
|
|
134
|
|
|||
Total income tax (expense) benefit
|
$
|
10,364
|
|
|
$
|
(9,723
|
)
|
|
$
|
(780
|
)
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Current:
|
|
|
|
|
|
||||||
Federal
|
$
|
(439
|
)
|
|
$
|
(3,305
|
)
|
|
$
|
(2,578
|
)
|
Foreign
|
(437
|
)
|
|
(47
|
)
|
|
—
|
|
|||
State
|
(1,000
|
)
|
|
(369
|
)
|
|
(277
|
)
|
|||
Total current
|
(1,876
|
)
|
|
(3,721
|
)
|
|
(2,855
|
)
|
|||
Deferred:
|
|
|
|
|
|
|
|
|
|||
Federal
|
10,646
|
|
|
(5,854
|
)
|
|
2,023
|
|
|||
Foreign
|
—
|
|
|
—
|
|
|
—
|
|
|||
State
|
1,594
|
|
|
(148
|
)
|
|
52
|
|
|||
Total deferred
|
12,240
|
|
|
(6,002
|
)
|
|
2,075
|
|
|||
Total income tax (expense) benefit
|
$
|
10,364
|
|
|
$
|
(9,723
|
)
|
|
$
|
(780
|
)
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
Prepaid expenses
|
$
|
(274
|
)
|
|
$
|
(218
|
)
|
Investments in unconsolidated entities and joint ventures
|
(488
|
)
|
|
12,529
|
|
||
Capitalized acquisition costs
|
4,030
|
|
|
1,652
|
|
||
Deferred compensation
|
2,462
|
|
|
4,285
|
|
||
Accrued expenses
|
757
|
|
|
851
|
|
||
Equity-based compensation
|
6,282
|
|
|
3,877
|
|
||
Furniture fixtures and equipment
|
(3,418
|
)
|
|
(643
|
)
|
||
Intangibles
|
(41,931
|
)
|
|
860
|
|
||
Deferred revenue
|
2,189
|
|
|
629
|
|
||
Net operating loss
|
2,835
|
|
|
1,265
|
|
||
Deferred tax asset
|
(27,556
|
)
|
|
25,087
|
|
||
Valuation allowance
|
(3,950
|
)
|
|
(25,087
|
)
|
||
Net deferred tax asset (liability)
|
$
|
(31,506
|
)
|
|
$
|
—
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
(Income) loss allocated to noncontrolling interests:
|
|
|
|
|
|
|
||||||
J&S
|
|
$
|
58
|
|
|
$
|
(49
|
)
|
|
$
|
—
|
|
OpenKey
(1)
|
|
826
|
|
|
515
|
|
|
849
|
|
|||
Pure Wellness
|
|
(28
|
)
|
|
38
|
|
|
—
|
|
|||
RED
|
|
68
|
|
|
—
|
|
|
—
|
|
|||
Other
(2)
|
|
—
|
|
|
(146
|
)
|
|
8,011
|
|
|||
Total net (income) loss allocated to noncontrolling interests
|
|
$
|
924
|
|
|
$
|
358
|
|
|
$
|
8,860
|
|
(1)
|
The 2016 loss allocated to the noncontrolling interest in OpenKey represents the period from the March 8, 2016 conversion of our notes receivable through December 31, 2016.
|
|
Year Ended December 31,
|
|||||||
|
2018
|
|
2017
|
|
2016
|
|||
Units outstanding at beginning of year
|
4
|
|
|
4
|
|
|
5
|
|
Units redeemed for cash
(1)
|
—
|
|
|
—
|
|
|
(1
|
)
|
Units outstanding at end of year
|
4
|
|
|
4
|
|
|
4
|
|
Units convertible/redeemable at end of year
|
4
|
|
|
4
|
|
|
4
|
|
(1)
|
During the years ended December 31,
2018
,
2017
, and
2016
, membership interest units with aggregate fair values at redemption of
$0
,
$0
and
$18,000
, respectively, were redeemed by the holder and, at our election, we paid cash to satisfy the redemption price.
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Net (income) loss allocated to redeemable noncontrolling interests:
|
|
|
|
|
|
||||||
Ashford Holdings
(1)
|
$
|
(9
|
)
|
|
$
|
19
|
|
|
$
|
4
|
|
J&S
|
361
|
|
|
136
|
|
|
—
|
|
|||
OpenKey
|
1,086
|
|
|
1,329
|
|
|
1,143
|
|
|||
Total net (income) loss allocated to redeemable noncontrolling interests
|
$
|
1,438
|
|
|
$
|
1,484
|
|
|
$
|
1,147
|
|
(1)
|
Represents the 0.2% interest in Ashford LLC prior to our legal entity restructuring on April 6, 2017 and 0.2% interest in Ashford Holdings thereafter.
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Preferred dividends
|
$
|
4,466
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Equity-based compensation
|
|
|
|
|
|
||||||
Stock option amortization
(1)
|
$
|
9,580
|
|
|
$
|
7,535
|
|
|
$
|
5,884
|
|
Director and other non-employee equity grants expense
(2)
|
439
|
|
|
250
|
|
|
250
|
|
|||
Pre-spin equity grants expense
(3)
|
—
|
|
|
684
|
|
|
5,439
|
|
|||
Total equity-based compensation
|
$
|
10,019
|
|
|
$
|
8,469
|
|
|
$
|
11,573
|
|
|
|
|
|
|
|
||||||
Other equity-based compensation
|
|
|
|
|
|
||||||
REIT equity-based compensation
(4)
|
$
|
31,899
|
|
|
$
|
9,394
|
|
|
12,243
|
|
|
|
$
|
41,918
|
|
|
$
|
17,863
|
|
|
$
|
23,816
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Weighted-average grant date fair value
|
$
|
38.93
|
|
|
$
|
25.29
|
|
|
$
|
22.91
|
|
Weighted average assumptions used:
|
|
|
|
|
|
||||||
Expected volatility
|
35.8
|
%
|
|
34.9
|
%
|
|
50.0
|
%
|
|||
Expected term (in years)
|
6.5
|
|
|
6.5
|
|
|
6.5
|
|
|||
Risk-free interest rate
|
2.7
|
%
|
|
2.0
|
%
|
|
1.5
|
%
|
|||
Expected dividend yield
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Number of Shares
|
|
Weighted Average Exercise Price
|
|
Weighted Average Contractual Term
|
|
Aggregate Intrinsic Value of In-the
Money Options
|
||||||
|
(In thousands)
|
|
(per share)
|
|
(In years)
|
|
(In thousands)
|
||||||
Outstanding, January 1, 2016
|
300
|
|
|
$
|
85.97
|
|
|
6.95
|
|
|
$
|
—
|
|
Granted
|
340
|
|
|
45.59
|
|
|
10.00
|
|
|
—
|
|
||
Exercised
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Forfeited, canceled or expired
|
(1
|
)
|
|
45.59
|
|
|
9.38
|
|
|
—
|
|
||
Outstanding, December 31, 2016
|
639
|
|
|
$
|
64.53
|
|
|
7.70
|
|
|
$
|
—
|
|
Granted
|
334
|
|
|
57.61
|
|
|
10.00
|
|
|
11,837
|
|
||
Exercised
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Forfeited, canceled or expired
|
(1
|
)
|
|
50.15
|
|
|
9.22
|
|
|
80
|
|
||
Outstanding, December 31, 2017
|
972
|
|
|
$
|
62.17
|
|
|
7.67
|
|
|
$
|
29,974
|
|
Granted
|
267
|
|
|
94.96
|
|
|
10.00
|
|
|
—
|
|
||
Exercised
|
—
|
|
|
45.59
|
|
|
7.53
|
|
|
3
|
|
||
Forfeited, canceled or expired
|
(3
|
)
|
|
62.28
|
|
|
8.82
|
|
|
7
|
|
||
Outstanding, December 31, 2018
|
1,236
|
|
|
$
|
69.26
|
|
|
7.21
|
|
|
$
|
2,126
|
|
Options exercisable at December 31, 2018
|
411
|
|
|
$
|
79.91
|
|
|
5.11
|
|
|
$
|
255,359
|
|
|
Year Ended December 31,
|
|||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
|
Restricted Shares
|
|
Weighted Average
Price Per Share at Grant
|
|
Restricted Shares
|
|
Weighted Average
Price Per Share at Grant
|
|
Restricted Shares
|
|
Weighted Average
Price Per Share at Grant |
|||||||||
Outstanding at beginning of year
|
—
|
|
|
$
|
—
|
|
|
1
|
|
|
$
|
56.20
|
|
|
3
|
|
|
$
|
56.20
|
|
Restricted shares granted
(1)
|
6
|
|
|
73.02
|
|
|
5
|
|
|
52.89
|
|
|
5
|
|
|
45.09
|
|
|||
Restricted shares vested
|
(6
|
)
|
|
73.02
|
|
|
(6
|
)
|
|
53.64
|
|
|
(7
|
)
|
|
47.48
|
|
|||
Restricted shares forfeited
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Outstanding at end of year
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
1
|
|
|
$
|
56.20
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Change in fair value
|
|
|
|
|
|
||||||
Unrealized gain (loss)
|
$
|
8,444
|
|
|
$
|
(10,410
|
)
|
|
$
|
2,127
|
|
|
|
|
|
|
|
||||||
Distributions
|
|
|
|
|
|
||||||
Fair value
(1)
|
$
|
241
|
|
|
$
|
229
|
|
|
$
|
—
|
|
Shares
(1)
|
3
|
|
|
3
|
|
|
—
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
REVENUE BY TYPE
|
|
|
|
|
|
||||||
Advisory services revenue
|
|
|
|
|
|
||||||
Base advisory fee
|
$
|
35,482
|
|
|
$
|
34,724
|
|
|
$
|
34,700
|
|
Reimbursable expenses
(1)
|
7,905
|
|
|
7,600
|
|
|
6,054
|
|
|||
Equity-based compensation
(2)
|
25,245
|
|
|
11,077
|
|
|
8,429
|
|
|||
Incentive advisory fee
(3)
|
1,809
|
|
|
1,809
|
|
|
1,809
|
|
|||
Total advisory services revenue
|
70,441
|
|
|
55,210
|
|
|
50,992
|
|
|||
|
|
|
|
|
|
||||||
Audio visual revenue
(4)
|
88
|
|
|
—
|
|
|
—
|
|
|||
Project management revenue
(5)
|
7,096
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
||||||
Other revenue
|
|
|
|
|
|
||||||
Investment management reimbursements
(6)
|
1,156
|
|
|
1,976
|
|
|
—
|
|
|||
Debt placement fees
(7)
|
5,094
|
|
|
913
|
|
|
—
|
|
|||
Claim management services
(8)
|
76
|
|
|
—
|
|
|
—
|
|
|||
Lease revenue
(9)
|
670
|
|
|
558
|
|
|
—
|
|
|||
Other services
(10)
|
1,968
|
|
|
997
|
|
|
4
|
|
|||
Total other revenue
|
8,964
|
|
|
4,444
|
|
|
4
|
|
|||
|
|
|
|
|
|
||||||
Total revenue
|
$
|
86,589
|
|
|
$
|
59,654
|
|
|
$
|
50,996
|
|
|
|
|
|
|
|
||||||
REVENUE BY SEGMENT
(11)
|
|
|
|
|
|
||||||
REIT advisory
|
$
|
77,437
|
|
|
$
|
58,657
|
|
|
$
|
50,992
|
|
Premier
|
7,096
|
|
|
—
|
|
|
—
|
|
|||
J&S
|
88
|
|
|
—
|
|
|
—
|
|
|||
OpenKey
|
97
|
|
|
77
|
|
|
4
|
|
|||
Corporate and other
|
1,871
|
|
|
920
|
|
|
—
|
|
|||
Total revenue
|
$
|
86,589
|
|
|
$
|
59,654
|
|
|
$
|
50,996
|
|
|
|
|
|
|
|
||||||
COST OF REVENUES
|
|
|
|
|
|
||||||
Cost of audio visual revenues
(4)
|
$
|
3,444
|
|
|
$
|
90
|
|
|
$
|
—
|
|
(1)
|
Reimbursable expenses include overhead, internal audit, insurance claims advisory and asset management services.
During the
years
ended
December 31, 2018
,
2017
, and
2016
, we recognized
$2.2 million
,
$1.7 million
, and
$0
, respectively, of deferred income from reimbursable expenses related to software implementation costs, which was partially offset by the impairment of the related capitalized software, as discussed in note
2
, in the amount of
$1.1 million
for the
year
ended December 31, 2017.
|
(2)
|
Equity-based compensation revenue is associated with equity grants of Ashford Trust’s common stock and LTIP units awarded to officers and employees of Ashford Inc.
For the
year ended December 31, 2018
, equity-based compensation revenue from Ashford Trust included
$4.5 million
of expense related to accelerated vesting, in accordance with the terms of the awards, as a result of the death of an executive in March 2018.
|
(3)
|
Incentive advisory fee includes the third, second and first year installments of the 2016 incentive advisory fee in the amount of
$1.8 million
for each of the
years
ended
December 31, 2018
,
2017
and
2016
, respectively, for which the payment was due January of the subsequent year subject to meeting the FCCR Condition at December 31 of each year, as defined in our advisory agreement with Ashford Trust. No incentive fee was earned for the 2018, 2017 and 2015 measurement periods.
|
(4)
|
J&S primarily contracts directly with customers to whom it provides audio visual services. J&S recognizes the gross revenue collected from their customers by the hosting hotel or venue. Commissions retained by the hotel or venue, including Ashford Trust, are recognized in “cost of revenues for audio visual” in our consolidated statements of operations.
See note 3 for discussion of the audio visual revenue recognition policy.
|
(5)
|
Project management revenue primarily consists of revenue generated within our Premier segment by providing design, development, and project management services for which Premier receives fees. Project management revenue also includes revenue from reimbursable costs related to accounting, overhead and project manager services provided to projects owned by affiliates of Ashford Trust, Braemar and other owners. See note 3 for discussion of the project management revenue recognition policy.
|
(6)
|
Investment management reimbursements include AIM’s management of Ashford Trust’s excess cash under the Investment Management Agreement. AIM is not compensated for its services but is reimbursed for all costs and expenses.
|
(7)
|
Debt placement fees include revenues earned from providing debt placement services by Lismore Capital, our wholly-owned subsidiary.
|
(8)
|
Claims management services include revenues earned from providing insurance claim assessment and administration services.
|
(9)
|
In connection with our ERFP Agreement and legacy key money transaction with Ashford Trust, we lease FF&E to Ashford Trust rent-free. A portion of the base advisory fee is allocated to lease revenue each period equal to the estimated fair value of the lease payments that would have been made.
|
(10)
|
Other services revenue is associated with other hotel products and services, such as mobile key applications and hypoallergenic premium rooms, provided to Ashford Trust by our consolidated subsidiaries, OpenKey and Pure Wellness, respectively.
|
(11)
|
See note
19
for discussion of segment reporting.
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Ashford LLC
|
$
|
2,337
|
|
|
$
|
12,610
|
|
AIM
|
99
|
|
|
347
|
|
||
Premier
|
1,611
|
|
|
—
|
|
||
J&S
|
826
|
|
|
62
|
|
||
Pure Wellness
|
418
|
|
|
302
|
|
||
OpenKey
|
2
|
|
|
25
|
|
||
Due from Ashford Trust OP
|
$
|
5,293
|
|
|
$
|
13,346
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
REVENUE BY TYPE
|
|
|
|
|
|
||||||
Advisory services revenue
|
|
|
|
|
|
||||||
Base advisory fee
|
$
|
9,423
|
|
|
$
|
8,799
|
|
|
$
|
8,343
|
|
Reimbursable expenses
(1)
|
1,932
|
|
|
2,105
|
|
|
2,805
|
|
|||
Equity-based compensation
(2)
|
6,481
|
|
|
(1,683
|
)
|
|
3,814
|
|
|||
Incentive advisory fee
(3)
|
678
|
|
|
1,274
|
|
|
1,274
|
|
|||
Other advisory revenue
(4)
|
521
|
|
|
277
|
|
|
—
|
|
|||
Total advisory services revenue
|
19,035
|
|
|
10,772
|
|
|
16,236
|
|
|||
|
|
|
|
|
|
||||||
Project management revenue
(5)
|
3,493
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
||||||
Other revenue
|
|
|
|
|
|
||||||
Debt placement fees
(6)
|
999
|
|
|
224
|
|
|
—
|
|
|||
Claims management services
(7)
|
137
|
|
|
—
|
|
|
—
|
|
|||
Lease revenue
(8)
|
335
|
|
|
335
|
|
|
335
|
|
|||
Other services
(9)
|
857
|
|
|
41
|
|
|
—
|
|
|||
Total other revenue
|
2,328
|
|
|
600
|
|
|
335
|
|
|||
|
|
|
|
|
|
||||||
Total revenue
|
$
|
24,856
|
|
|
$
|
11,372
|
|
|
$
|
16,571
|
|
|
|
|
|
|
|
||||||
REVENUE BY SEGMENT
(10)
|
|
|
|
|
|
||||||
REIT advisory
|
$
|
20,506
|
|
|
$
|
11,331
|
|
|
$
|
16,571
|
|
Premier
|
3,493
|
|
|
—
|
|
|
—
|
|
|||
J&S
(11)
|
—
|
|
|
—
|
|
|
—
|
|
|||
OpenKey
|
29
|
|
|
16
|
|
|
—
|
|
|||
Corporate and other
|
828
|
|
|
25
|
|
|
—
|
|
|||
Total revenue
|
$
|
24,856
|
|
|
$
|
11,372
|
|
|
$
|
16,571
|
|
(1)
|
Reimbursable expenses include overhead, internal audit, insurance claims advisory and asset management services. During the
years
ended
December 31, 2018
,
2017
, and
2016
, we recognized
$162,000
,
$126,000
, and
$0
, respectively, of deferred income from reimbursable expenses related to software implementation costs, which was partially offset by the impairment of the related capitalized software in the amount of
$1.1 million
for the
year
ended December 31, 2017. See note
2
.
|
(2)
|
Equity-based compensation revenue is associated with equity grants of Braemar’s common stock and LTIP units awarded to officers and employees of Ashford Inc.
For the
year ended December 31, 2018
, equity-based compensation revenue from Braemar included
$2.2 million
of expense related to accelerated vesting, in accordance with the terms of the awards, as a result of the death of an executive in March 2018.
|
(3)
|
Incentive advisory fee includes the first year installment of the 2018 incentive advisory fee in the amount of
$678,000
for the
year ended December 31, 2018
, as Braemar's annual total stockholder return met the relevant incentive fee thresholds during the 2018 measurement period. Incentive advisory fee includes the third and second year installments of the 2015 incentive advisory fee in the amount of
$1.3 million
for each of the
years
ended
December 31, 2017
and
2016
, respectively. Incentive advisory fee payments are due January of the subsequent year subject to meeting the FCCR Condition at December 31 of each year, as defined in our advisory agreement with Braemar.
|
(4)
|
In connection with our Fourth Amended and Restated Braemar Advisory Agreement, a
$5.0 million
cash payment was made by Braemar upon approval by Braemar’s stockholders, which is recognized over the
10
-year initial term.
|
(5)
|
Project management revenue primarily consists of revenue generated within our Premier segment by providing design, development, and project management services for which Premier receives fees. Project management revenue also includes revenue from reimbursable costs related to accounting, overhead and project manager services provided to projects owned by affiliates of Ashford Trust, Braemar and other owners. See note
3
for discussion of the project management revenue recognition policy.
|
(6)
|
Debt placement fees include revenues earned from providing debt placement services by Lismore Capital, our wholly-owned subsidiary.
|
(7)
|
Claims management services include revenues earned from providing insurance claim assessment and administration services.
|
(8)
|
In connection with our legacy key money transaction with Braemar, we lease FF&E to Braemar rent-free. A portion of the base advisory fee is allocated to lease revenue each period equal to the estimated fair value of the lease payments that would have been made.
|
(9)
|
Other services revenue is associated with other hotel products and services, such as mobile key applications, hypoallergenic premium rooms and watersports activities & travel/transportation services, provided to Braemar by our consolidated subsidiaries, OpenKey, Pure Wellness and RED, respectively.
|
(10)
|
See note
19
for discussion of segment reporting.
|
(11)
|
J&S primarily contracts directly with customers to whom it provides audio visual services. J&S recognizes the gross revenue collected from their customers by the hosting hotel or venue. Commissions retained by the hotel or venue are recognized in “cost of revenues for audio visual” in our consolidated statements of operations. For the
year ended
December 31, 2018
, J&S cost of revenues for audio visual associated with Braemar was insignificant.
For the years ended December 31,
2017
and
2016
, J&S had no cost of revenues for audio visual associated with Braemar.
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Ashford LLC
|
$
|
941
|
|
|
$
|
1,682
|
|
Premier
|
949
|
|
|
—
|
|
||
J&S
|
4
|
|
|
—
|
|
||
Pure Wellness
|
30
|
|
|
50
|
|
||
OpenKey
|
12
|
|
|
6
|
|
||
RED
|
60
|
|
|
—
|
|
||
Due from Braemar OP
|
$
|
1,996
|
|
|
$
|
1,738
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Net income (loss) attributable to common stockholders – basic and diluted:
|
|
|
|
|
|
||||||
Net income (loss) attributable to the Company
|
$
|
10,182
|
|
|
$
|
(18,352
|
)
|
|
$
|
(2,396
|
)
|
Less: Dividends on preferred stock and amortization
|
(5,196
|
)
|
|
—
|
|
|
—
|
|
|||
Less: Net income (loss) allocated to unvested shares
|
(21
|
)
|
|
—
|
|
|
—
|
|
|||
Undistributed net income (loss) allocated to common stockholders
|
4,965
|
|
|
(18,352
|
)
|
|
(2,396
|
)
|
|||
Distributed and undistributed net income (loss) - basic
|
$
|
4,965
|
|
|
$
|
(18,352
|
)
|
|
$
|
(2,396
|
)
|
Effect of deferred compensation plan
|
(8,444
|
)
|
|
—
|
|
|
(2,127
|
)
|
|||
Effect of contingently issuable shares
|
(1,447
|
)
|
|
(1,465
|
)
|
|
(1,143
|
)
|
|||
Distributed and undistributed net income (loss) - diluted
|
$
|
(4,926
|
)
|
|
$
|
(19,817
|
)
|
|
$
|
(5,666
|
)
|
Weighted average common shares outstanding:
|
|
|
|
|
|
||||||
Weighted average common shares outstanding – basic
|
2,170
|
|
|
2,031
|
|
|
2,012
|
|
|||
Effect of deferred compensation plan shares
|
103
|
|
|
—
|
|
|
158
|
|
|||
Effect of contingently issuable shares
|
59
|
|
|
36
|
|
|
39
|
|
|||
Weighted average common shares outstanding – diluted
|
2,332
|
|
|
2,067
|
|
|
2,209
|
|
|||
|
|
|
|
|
|
||||||
Income (loss) per share – basic:
|
|
|
|
|
|
||||||
Net income (loss) allocated to common stockholders per share
|
$
|
2.29
|
|
|
$
|
(9.04
|
)
|
|
$
|
(1.19
|
)
|
Income (loss) per share – diluted:
|
|
|
|
|
|
||||||
Net income (loss) allocated to common stockholders per share
|
$
|
(2.11
|
)
|
|
$
|
(9.59
|
)
|
|
$
|
(2.56
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Net income (loss) allocated to common stockholders is not adjusted for:
|
|
|
|
|
|
|
||||||
Net income (loss) attributable to unvested restricted shares
|
|
$
|
21
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Net income (loss) attributable to redeemable noncontrolling interests in Ashford Holdings
|
|
9
|
|
|
(19
|
)
|
|
(4
|
)
|
|||
Dividends on preferred stock and amortization
|
|
5,196
|
|
|
—
|
|
|
—
|
|
|||
Total
|
|
$
|
5,226
|
|
|
$
|
(19
|
)
|
|
$
|
(4
|
)
|
Weighted average diluted shares are not adjusted for:
|
|
|
|
|
|
|
||||||
Effect of unvested restricted shares
|
|
9
|
|
|
—
|
|
|
1
|
|
|||
Effect of assumed exercise of stock options
|
|
163
|
|
|
34
|
|
|
—
|
|
|||
Effect of assumed conversion of Ashford Holdings units
|
|
4
|
|
|
4
|
|
|
4
|
|
|||
Effect of assumed conversion of preferred stock
|
|
575
|
|
|
—
|
|
|
—
|
|
|||
Total
|
|
751
|
|
|
38
|
|
|
5
|
|
|
Year Ended December 31, 2018
|
||||||||||||||||||||||
|
REIT Advisory
|
|
Premier
|
|
J&S
|
|
OpenKey
|
|
Corporate and Other
|
|
Ashford Inc. Consolidated
|
||||||||||||
REVENUE
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Advisory services
|
$
|
89,476
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
89,476
|
|
Audio visual
|
—
|
|
|
—
|
|
|
81,186
|
|
|
—
|
|
|
—
|
|
|
81,186
|
|
||||||
Project management
|
—
|
|
|
10,634
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,634
|
|
||||||
Other
|
8,467
|
|
|
—
|
|
|
—
|
|
|
999
|
|
|
4,758
|
|
|
14,224
|
|
||||||
Total revenue
|
97,943
|
|
|
10,634
|
|
|
81,186
|
|
|
999
|
|
|
4,758
|
|
|
195,520
|
|
||||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Depreciation and amortization
|
2,129
|
|
|
4,358
|
|
|
2,221
|
|
|
27
|
|
|
607
|
|
|
9,342
|
|
||||||
Impairment
|
1,863
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
56
|
|
|
1,919
|
|
||||||
Other operating expenses
(1)
|
41,563
|
|
|
5,260
|
|
|
79,193
|
|
|
4,510
|
|
|
54,572
|
|
|
185,098
|
|
||||||
Total operating expenses
|
45,555
|
|
|
9,618
|
|
|
81,414
|
|
|
4,537
|
|
|
55,235
|
|
|
196,359
|
|
||||||
OPERATING INCOME (LOSS)
|
52,388
|
|
|
1,016
|
|
|
(228
|
)
|
|
(3,538
|
)
|
|
(50,477
|
)
|
|
(839
|
)
|
||||||
Interest expense
|
—
|
|
|
—
|
|
|
(745
|
)
|
|
—
|
|
|
(214
|
)
|
|
(959
|
)
|
||||||
Amortization of loan costs
|
—
|
|
|
—
|
|
|
(47
|
)
|
|
(25
|
)
|
|
(169
|
)
|
|
(241
|
)
|
||||||
Interest income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
329
|
|
|
329
|
|
||||||
Other income (expense)
|
—
|
|
|
—
|
|
|
(883
|
)
|
|
2
|
|
|
47
|
|
|
(834
|
)
|
||||||
INCOME (LOSS) BEFORE INCOME TAXES
|
52,388
|
|
|
1,016
|
|
|
(1,903
|
)
|
|
(3,561
|
)
|
|
(50,484
|
)
|
|
(2,544
|
)
|
||||||
Income tax (expense) benefit
|
(12,566
|
)
|
|
(239
|
)
|
|
76
|
|
|
—
|
|
|
23,093
|
|
|
10,364
|
|
||||||
NET INCOME (LOSS)
|
$
|
39,822
|
|
|
$
|
777
|
|
|
$
|
(1,827
|
)
|
|
$
|
(3,561
|
)
|
|
$
|
(27,391
|
)
|
|
$
|
7,820
|
|
(1)
|
Other operating expenses includes salaries and benefits, cost of revenues for audio visual, costs of revenues for project management and general and administrative expenses. Other operating expenses of REIT Advisory represent expenses for which there is generally a direct offsetting amount included in revenues, including REIT equity-based compensation expense and reimbursable expenses.
|
|
Year Ended December 31, 2017
|
||||||||||||||||||||||
|
REIT Advisory
|
|
Premier
|
|
J&S
|
|
OpenKey
|
|
Corporate and Other
|
|
Ashford Inc. Consolidated
|
||||||||||||
REVENUE
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Advisory services
|
$
|
65,982
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
65,982
|
|
Audio visual
|
—
|
|
|
—
|
|
|
9,186
|
|
|
—
|
|
|
—
|
|
|
9,186
|
|
||||||
Project management
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Other
|
4,006
|
|
|
—
|
|
|
—
|
|
|
327
|
|
|
2,072
|
|
|
6,405
|
|
||||||
Total revenue
|
69,988
|
|
|
—
|
|
|
9,186
|
|
|
327
|
|
|
2,072
|
|
|
81,573
|
|
||||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Depreciation and amortization
|
1,373
|
|
|
—
|
|
|
319
|
|
|
25
|
|
|
810
|
|
|
2,527
|
|
||||||
Impairment
|
1,041
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|
1,072
|
|
||||||
Other operating expenses
(1)
|
19,099
|
|
|
—
|
|
|
9,655
|
|
|
3,478
|
|
|
56,264
|
|
|
88,496
|
|
||||||
Total operating expenses
|
21,513
|
|
|
—
|
|
|
9,974
|
|
|
3,503
|
|
|
57,105
|
|
|
92,095
|
|
||||||
OPERATING INCOME (LOSS)
|
48,475
|
|
|
—
|
|
|
(788
|
)
|
|
(3,176
|
)
|
|
(55,033
|
)
|
|
(10,522
|
)
|
||||||
Interest expense
|
—
|
|
|
—
|
|
|
(68
|
)
|
|
—
|
|
|
(15
|
)
|
|
(83
|
)
|
||||||
Amortization of loan costs
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
(19
|
)
|
|
(14
|
)
|
|
(39
|
)
|
||||||
Interest income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
244
|
|
|
244
|
|
||||||
Other income (expense)
|
—
|
|
|
—
|
|
|
(47
|
)
|
|
(12
|
)
|
|
(12
|
)
|
|
(71
|
)
|
||||||
INCOME (LOSS) BEFORE INCOME TAXES
|
48,475
|
|
|
—
|
|
|
(909
|
)
|
|
(3,207
|
)
|
|
(54,830
|
)
|
|
(10,471
|
)
|
||||||
Income tax (expense) benefit
|
(18,324
|
)
|
|
—
|
|
|
252
|
|
|
—
|
|
|
8,349
|
|
|
(9,723
|
)
|
||||||
NET INCOME (LOSS)
|
$
|
30,151
|
|
|
$
|
—
|
|
|
$
|
(657
|
)
|
|
$
|
(3,207
|
)
|
|
$
|
(46,481
|
)
|
|
$
|
(20,194
|
)
|
(1)
|
Other operating expenses includes salaries and benefits, cost of revenues for audio visual and general and administrative expenses. Other operating expenses of REIT Advisory represent expenses for which there is generally a direct offsetting amount included in revenues, including REIT equity-based compensation expense and reimbursable expenses.
|
|
Year ended December 31, 2016
|
||||||||||||||||||||||
|
REIT Advisory
|
|
Premier
|
|
J&S
|
|
OpenKey
|
|
Corporate and Other
|
|
Ashford Inc. Consolidated
|
||||||||||||
REVENUE
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Advisory services
|
$
|
67,228
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
67,228
|
|
Audio visual
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Project management
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Other
|
335
|
|
|
—
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
379
|
|
||||||
Total revenue
|
67,563
|
|
|
—
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
67,607
|
|
||||||
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Depreciation and amortization
|
298
|
|
|
—
|
|
|
—
|
|
|
24
|
|
|
852
|
|
|
1,174
|
|
||||||
Impairment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Other operating expenses
(1)
|
21,102
|
|
|
—
|
|
|
—
|
|
|
2,904
|
|
|
44,884
|
|
|
68,890
|
|
||||||
Total operating expenses
|
21,400
|
|
|
—
|
|
|
—
|
|
|
2,928
|
|
|
45,736
|
|
|
70,064
|
|
||||||
OPERATING INCOME (LOSS)
|
46,163
|
|
|
—
|
|
|
—
|
|
|
(2,884
|
)
|
|
(45,736
|
)
|
|
(2,457
|
)
|
||||||
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Amortization of loan costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Interest income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
73
|
|
|
73
|
|
||||||
Other income (expense)
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
(9,209
|
)
|
|
(9,239
|
)
|
||||||
INCOME (LOSS) BEFORE INCOME TAXES
|
46,163
|
|
|
—
|
|
|
—
|
|
|
(2,914
|
)
|
|
(54,872
|
)
|
|
(11,623
|
)
|
||||||
Income tax (expense) benefit
|
(16,684
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,904
|
|
|
(780
|
)
|
||||||
NET INCOME (LOSS)
|
$
|
29,479
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(2,914
|
)
|
|
$
|
(38,968
|
)
|
|
$
|
(12,403
|
)
|
(1)
|
Other operating expenses includes salaries and benefits, in addition to general and administrative expenses. Other operating expenses of REIT Advisory represent expenses for which there is generally a direct offsetting amount included in revenues, including REIT equity-based compensation expense and reimbursable expenses.
|
(2)
|
Other income (expense) primarily includes the realized gain (loss) on investment in unconsolidated entity, the unrealized gain (loss) on investment in unconsolidated entity, dividend income, the realized gain (loss) on investments and the unrealized gain (loss) on investments.
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
United States
|
$
|
42,503
|
|
|
$
|
18,087
|
|
Mexico
|
4,996
|
|
|
2,960
|
|
||
All other countries
|
448
|
|
|
107
|
|
||
|
$
|
47,947
|
|
|
$
|
21,154
|
|
|
Year Ended December 31,
|
|||||||
|
2018
|
|
2017
|
|
2016
|
|||
Percentage of total revenues from Ashford Trust OP and Braemar OP
(1)
|
|
|
|
|
|
|||
Premier
|
99.6
|
%
|
|
—
|
%
|
|
—
|
%
|
J&S
(2)
|
9.8
|
%
|
|
2.2
|
%
|
|
—
|
%
|
Pure Wellness
|
58.8
|
%
|
|
45.6
|
%
|
|
—
|
%
|
OpenKey
|
12.6
|
%
|
|
28.4
|
%
|
|
9.1
|
%
|
RED
|
51.7
|
%
|
|
—
|
%
|
|
—
|
%
|
(1)
|
See note
17
for details regarding our related party transactions.
|
(2)
|
Represents percentage of revenues earned by J&S from customers at Ashford Trust and Braemar hotels. See note
2
for the discussion of audio visual revenue recognition policy.
|
|
First
Quarter
|
|
Second
Quarter
|
|
Third
Quarter
|
|
Fourth
Quarter
|
|
Full
Year
|
||||||||||
2018
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenue
|
$
|
48,168
|
|
|
$
|
54,811
|
|
|
$
|
41,565
|
|
|
$
|
50,976
|
|
|
$
|
195,520
|
|
Total operating expenses
|
53,204
|
|
|
43,941
|
|
|
53,069
|
|
|
46,145
|
|
|
196,359
|
|
|||||
Operating income (loss)
|
$
|
(5,036
|
)
|
|
$
|
10,870
|
|
|
$
|
(11,504
|
)
|
|
$
|
4,831
|
|
|
$
|
(839
|
)
|
Net income (loss)
|
$
|
(5,835
|
)
|
|
$
|
8,932
|
|
|
$
|
2,006
|
|
|
$
|
2,717
|
|
|
$
|
7,820
|
|
Net income (loss) attributable to the Company
|
$
|
(5,723
|
)
|
|
$
|
8,960
|
|
|
$
|
3,387
|
|
|
$
|
3,558
|
|
|
$
|
10,182
|
|
Net income (loss) attributable to common stockholders
|
$
|
(5,723
|
)
|
|
$
|
8,960
|
|
|
$
|
1,409
|
|
|
$
|
340
|
|
|
$
|
4,986
|
|
Basic:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) attributable to common stockholders per share
(1)
|
$
|
(2.73
|
)
|
|
$
|
4.26
|
|
|
$
|
0.67
|
|
|
$
|
0.14
|
|
|
$
|
2.29
|
|
Weighted average common shares outstanding - basic
|
2,094
|
|
|
2,095
|
|
|
2,109
|
|
|
2,381
|
|
|
2,170
|
|
|||||
Diluted:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) attributable to common stockholders per share
(1)
|
$
|
(2.84
|
)
|
|
$
|
0.93
|
|
|
$
|
0.18
|
|
|
$
|
(1.96
|
)
|
|
$
|
(2.11
|
)
|
Weighted average common shares outstanding - diluted
|
2,115
|
|
|
2,487
|
|
|
2,337
|
|
|
2,652
|
|
|
2,332
|
|
|
First
Quarter |
|
Second
Quarter |
|
Third
Quarter |
|
Fourth
Quarter |
|
Full
Year |
||||||||||
2017
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenue
|
$
|
13,013
|
|
|
$
|
19,639
|
|
|
$
|
19,255
|
|
|
$
|
29,666
|
|
|
$
|
81,573
|
|
Total operating expenses
|
15,149
|
|
|
18,221
|
|
|
21,595
|
|
|
37,130
|
|
|
92,095
|
|
|||||
Operating income (loss)
|
$
|
(2,136
|
)
|
|
$
|
1,418
|
|
|
$
|
(2,340
|
)
|
|
$
|
(7,464
|
)
|
|
$
|
(10,522
|
)
|
Net income (loss)
|
$
|
(2,723
|
)
|
|
$
|
(7,231
|
)
|
|
$
|
(2,258
|
)
|
|
$
|
(7,982
|
)
|
|
$
|
(20,194
|
)
|
Net income (loss) attributable to the Company
|
$
|
(2,385
|
)
|
|
$
|
(6,709
|
)
|
|
$
|
(1,856
|
)
|
|
$
|
(7,402
|
)
|
|
$
|
(18,352
|
)
|
Net income (loss) attributable to common stockholders
|
$
|
(2,385
|
)
|
|
$
|
(6,709
|
)
|
|
$
|
(1,856
|
)
|
|
$
|
(7,402
|
)
|
|
$
|
(18,352
|
)
|
Basic:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) attributable to common stockholders per share
(1)
|
$
|
(1.18
|
)
|
|
$
|
(3.32
|
)
|
|
$
|
(0.92
|
)
|
|
$
|
(3.58
|
)
|
|
$
|
(9.04
|
)
|
Weighted average common shares outstanding - basic
|
2,015
|
|
|
2,019
|
|
|
2,022
|
|
|
2,069
|
|
|
2,031
|
|
|||||
Diluted:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) attributable to common stockholders per share
(1)
|
$
|
(1.34
|
)
|
|
$
|
(3.85
|
)
|
|
$
|
(1.05
|
)
|
|
$
|
(3.72
|
)
|
|
$
|
(9.59
|
)
|
Weighted average common shares outstanding - diluted
|
2,046
|
|
|
2,265
|
|
|
2,054
|
|
|
2,118
|
|
|
2,067
|
|
(1)
|
The sum of the basic and diluted income (loss) attributable to common stockholders per share for the four quarters in
2018
and
2017
may differ from the full year basic and diluted income (loss) attributable to common stockholders per share due to the required method of computing the weighted average diluted common shares in the respective periods.
|
(a)
|
Financial Statements and Schedules
|
|
ASHFORD INC.
|
|
|
|
|
|
By:
|
/s/ MONTY J. BENNETT
|
|
|
Monty J. Bennett
|
|
|
Chief Executive Officer
|
Signature
|
|
Title
|
|
Date
|
|
|
|
||
/s/
MONTY J. BENNETT
|
|
Chairman of the Board of Directors and Chief Executive Officer (Principal Executive Officer)
|
|
March 8, 2019
|
Monty J. Bennett
|
|
|
|
|
|
|
|
|
|
/s/
DERIC S. EUBANKS
|
|
Chief Financial Officer
(Principal Financial Officer)
|
|
March 8, 2019
|
Deric S. Eubanks
|
|
|
|
|
|
|
|
|
|
/s/
MARK L. NUNNELEY
|
|
Chief Accounting Officer
(Principal Accounting Officer)
|
|
March 8, 2019
|
Mark L. Nunneley
|
|
|
|
|
|
|
|
|
|
/s/ JEREMY WELTER
|
|
Co-President and Chief Operating Officer
|
|
March 8, 2019
|
Jeremy Welter
|
|
|
|
|
|
|
|
|
|
/s/ J. ROBISON HAYS, III
|
|
Co-President, Chief Strategy Officer and Director
|
|
March 8, 2019
|
J. Robison Hays, III
|
|
|
|
|
|
|
|
|
|
/s/ DINESH P. CHANDIRAMANI
|
|
Director
|
|
March 8, 2019
|
Dinesh P. Chandiramani
|
|
|
|
|
|
|
|
|
|
/s/ DARRELL T. HAIL
|
|
Director
|
|
March 8, 2019
|
Darrell T. Hail
|
|
|
|
|
|
|
|
|
|
/s/
JOHN MAULDIN
|
|
Director
|
|
March 8, 2019
|
John Mauldin
|
|
|
|
|
|
|
|
|
|
/s/ W. MICHAEL MURPHY
|
|
Director
|
|
March 8, 2019
|
W. Michael Murphy
|
|
|
|
|
|
|
|
|
|
/s/ BRIAN WHEELER
|
|
Director
|
|
March 8, 2019
|
Brian Wheeler
|
|
|
|
|
|
|
|
|
|
/s/ UNO IMMANIVONG
|
|
Director
|
|
March 8, 2019
|
Uno Immanivong
|
|
|
|
|
|
|
|
|
|
Exhibit
|
|
Description
|
|
2.1
|
|
||
2.2
|
|
||
2.2.1
|
|
||
2.2.2
|
|
||
2.2.3
|
|
||
2.3
|
|
||
2.4**
|
|
Unit Purchase Agreement, dated as of July 25, 2017, by and among Presentation Technologies, Inc., Monroe Jost, Kevin Jost, Todd Jost and PT Holdco, LLC (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed on July 31, 2017) (File No. 001-36400)
|
|
2.4.1
|
|
||
3.1
|
|
||
3.1.1
|
|
||
3.2
|
|
||
3.3
|
|
||
3.4
|
|
||
4.1
|
|
||
4.2
|
|
||
4.2.1
|
|
||
4.2.2
|
|
||
4.3
|
|
||
4.6
|
|
||
4.7
|
|
||
4.8
|
|
Exhibit
|
|
Description
|
|
10.1
|
|
||
10.2
|
|
||
10.2.1
|
|
||
10.2.2
|
|
||
10.3
|
|
||
10.4
|
|
||
10.4.1
|
|
||
10.5
|
|
||
10.6
|
|
||
10.7
|
|
||
10.8†
|
|
||
10.8.1†
|
|
||
10.8.2†
|
|
||
10.8.3†
|
|
||
10.8.4†
|
|
||
10.8.5†
|
|
||
10.9
|
|
||
10.9.1
|
|
||
10.10†
|
|
Exhibit
|
|
Description
|
|
10.10.1†
|
|
||
10.11
|
|
||
10.12
|
|
||
10.13
|
|
||
10.14
|
|
||
10.15
|
|
||
10.16
|
|
||
10.17
|
|
||
10.18
|
|
||
10.19
|
|
||
10.20
|
|
||
10.21
|
|
||
10.22
|
|
||
10.23
|
|
||
10.24
|
|
||
10.25
|
|
||
10.25.1
|
|
||
10.26
|
|
||
10.26.1
|
|
Subsidiary
|
Ashford OAINC Inc.
|
Ashford Hospitality Holdings, LLC
|
Ashford Advisors, Inc.
|
Ashford Hospitality Services LLC
|
PT Holdco, LLC
|
Presentation Technologies, LLC
|
J&S Audio Visual communications LLC
|
J&S Audio Visual Mexico S. De R.L.
|
PRE Opco, LLC
|
Red Hospitality & Leisure, LLC
|
Island Time Watersports, (Caribbean) LLC
|
Ashford Hospitality Advisors LLC
|
Premier Project Management LLC
|
Lismore Capital LLC
|
AIM Management Holdco, LLC
|
Ashford Investment Management, LLC
|
Ashford Lending Corporation
|
OpenKey, Inc.
|
/s/ BDO USA, LLP
|
Dallas, Texas
|
March 8, 2019
|
1.
|
I have reviewed this Annual Report on Form
10-K
of Ashford Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ MONTY J. BENNETT
|
|
Monty J. Bennett
|
|
Chief Executive Officer
|
|
1.
|
I have reviewed this Annual Report on Form
10-K
of Ashford Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ DERIC S. EUBANKS
|
|
Deric S. Eubanks
|
|
Chief Financial Officer
|
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/
MONTY J. BENNETT
|
|
Monty J. Bennett
|
|
Chief Executive Officer
|
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/
DERIC S. EUBANKS
|
|
Deric S. Eubanks
|
|
Chief Financial Officer
|
|