Filed by Ashford Inc.
(Commission File No. 001-36400) pursuant
to Rule 425 under the Securities Act of
1933 and deemed filed pursuant to
Rule 14a-12 under the Securities Exchange
Act of 1934

Subject Company: FelCor Lodging Trust Incorporated
Commission File No. 001-14236

 
NEWS RELEASE

Contact:
 
Deric Eubanks
 
Jordan Jennings
 
Joe Calabrese
   
Chief Financial Officer
 
Investor Relations
 
Financial Relations Board
   
(972) 490-9600
 
(972) 778-9487
 
(212) 827-3772

 

ASHFORD REPORTS FOURTH QUARTER 2016 RESULTS
Assets Under Management Over $6.4 Billion at Quarter End


DALLAS, February 23, 2017 - Ashford (NYSE MKT: AINC) (the “Company”) today reported the following results and performance measures for the fourth quarter ended December 31, 2016.  For the fourth quarter, the Company has consolidated the financial position and operating results of the private investment funds managed by Ashford Investment Management.  The financial impact from this consolidation is adjusted out of the Company’s financials through the noncontrolling interests in consolidated entities line items on the Company’s income statement and balance sheet.  Unless otherwise stated, all reported results compare the fourth quarter ended December 31, 2016, with the fourth quarter ended December 31, 2015 (see discussion below).  The reconciliation of non-GAAP financial measures is included in the financial tables accompanying this press release.

STRATEGIC OVERVIEW
 
High-growth, fee-based, low-capex business model
 
Diversified platform of multiple fee generators
 
Seeks to grow in three primary areas:
   
Expanding the existing platforms accretively and accelerating performance to earn incentive fees
   
Starting new platforms for additional base and incentive fees
   
Investing in businesses that can achieve accelerated growth through doing business with our existing platforms.
 
Highly-aligned management team with superior long-term track record
 
Leader in asset and investment management for the real estate & hospitality sectors
 
FINANCIAL AND OPERATING HIGHLIGHTS
 
 
Net income attributable to the Company for the fourth quarter of 2016 totaled $0.7 million, or $0.36 per share, compared with net income of $2.7 million, or $1.33 per share, in the prior year quarter.  For the full year 2016, net loss attributable to the Company was $2.4 million, or $1.19 per share, compared with a loss of $1.2 million,
 

 
 
or $0.60 per share, for the full year 2015.  Adjusted net income for the fourth quarter was $3.8 million, or $1.69 per diluted share, compared with $4.0 million, or $1.80 per diluted share, in the prior year quarter.  For the full year 2016, adjusted net income was $12.9 million, or $5.67 per diluted share, compared with $13.0 million, or $5.82 per diluted share, for the full year 2015.
 
Total revenue for the fourth quarter of 2016 was $19.5 million
 
Adjusted EBITDA for the fourth quarter was $4.1 million
 
At the end of the fourth quarter 2016, the Company had approximately $6.4 billion of assets under management
 
As of December 31, 2016, the Company had corporate cash of $25.3 million
 
UPDATE ON PROPOSED COMBINATION WITH REMINGTON
As announced previously, the Company’s stockholders approved Ashford’s combination with Remington Holdings LLP at a special meeting held on April 12, 2016.  Currently, the Company is waiting on a private letter ruling from the U.S. Internal Revenue Service; however, should Ashford not be able to obtain that private letter ruling it may still move forward with acquiring Remington’s project management business which would not require a private letter ruling.

INVESTMENT IN OPENKEY
As previously announced, the Company has made an investment in OpenKey. OpenKey is the universal, industry-standard smartphone App for keyless entry in hotel guestrooms.  By creating an open platform solution, OpenKey seeks to make mobile key technology more accessible and convenient, streamlining the process for hotel owners and guests.  OpenKey’s powerful software has a secure interface with lock companies that represent a majority of the digital installed guest room locks globally. While some of the major global hotel brands are in the process of building their own proprietary systems, there is significant growth potential for OpenKey given there are nearly 18 million hotel rooms globally, many of them independent hotels that need a mobile key solution. Not only are there millions of rooms globally that need a mobile key solution, but OpenKey currently has little competition in this space.

The Company has already installed OpenKey at several of the hotels owned by its managed REITs and anticipates additional hotels coming online soon.  OpenKey has made significant traction in non-Ashford hotels as well and is growing its hotel subscriber base.

UPDATE ON PROPOSED TRANSACTION BETWEEN ASHFORD TRUST AND FELCOR
The Company announced on February 21, 2017 that it supports the non-binding proposal of Ashford Hospitality Trust (NYSE: AHT) (“Ashford Trust” or “Trust”) to acquire FelCor Lodging Trust (NYSE: FCH) (“FelCor”).  The board of directors of Ashford has authorized Ashford to participate in the transaction on the terms outlined in Ashford Trust’s letter to FelCor, subject to completion of a due diligence review and negotiation and execution of definitive transaction agreements. The terms outlined include:
 
 
100,000 warrants issued to existing FelCor shareholders to purchase shares of Ashford with a strike price of $100 per share and an expiration that is five years from the transaction closing date;
 
A one (1) year guarantee by Ashford of up to $18 million for sustainable operational and G&A synergies, commencing six (6) months following the completion of the transaction which, if needed, would come in the form of reduced advisory fees paid to Ashford;
 
The opportunity for one (1) FelCor director to join the board of Ashford; and
 
An agreement to negotiate and amend the advisory agreement with Ashford Trust within one year of the transaction closing date to reflect similar recent amendments made between Ashford Hospitality Prime, Inc. (NYSE: AHP) (“Ashford Prime” or “Prime”) and the Company, where applicable.  Any such amendments to the advisory agreement will be subject to approval by independent committees of both Ashford Trust and Ashford boards.
 
Ashford believes its participation in the proposed combination is in the best interests of the Company and its shareholders and that the proposed transaction has compelling strategic, operational, and financial merit for the shareholders of FelCor and Ashford Trust as well as Ashford.

2

FINANCIAL RESULTS
Net income attributable to the Company for the fourth quarter of 2016 totaled $0.7 million, or $0.36 per share, compared with net income of $2.7 million, or $1.33 per share, for the fourth quarter of 2015.  For the full year 2016, net loss attributable to the Company was $2.4 million, or $1.19 per share, compared with a loss of $1.2 million, or $0.60 per share, for the full year 2015.  Adjusted net income for the fourth quarter of 2016 was $3.8 million, or $1.69 per diluted share, compared with $4.0 million, or $1.80 per diluted share, in the prior year quarter.  For the full year 2016, adjusted net income was $12.9 million, or $5.67 per diluted share, compared with $13.0 million, or $5.82 per diluted share, for the full year 2015.

For the fourth quarter ended December 31, 2016, advisory services revenue totaled $19.4 million, including $16.0 million from Ashford Trust and $3.4 million from Ashford Prime.

Adjusted EBITDA for the fourth quarter of 2016 was $4.1 million, compared with $4.6 million for the fourth quarter of 2015.

CAPITAL STRUCTURE
At the end of the fourth quarter 2016, the Company had approximately $6.4 billion of assets under management from its managed companies and corporate cash of $25.3 million.  The Company has no debt, no preferred equity, 2.2 million fully diluted shares and a current fully diluted equity market capitalization of approximately $124 million.

QUARTERLY HIGHLIGHTS FOR ADVISED PLATFORMS

ASHFORD TRUST HIGHLIGHTS
 
In the fourth quarter, Trust completed the sale of the 162-room SpringHill Suites Gaithersburg in Gaithersburg, MD for approximately $13.2 million ($81,000 per key).
 
In the fourth quarter, Trust completed the sale of a two-hotel portfolio comprised of the 151-room Courtyard Palm Desert and the 130-room Residence Inn Palm Desert for $36 million ($128,000 per key).
 
In the fourth quarter, Trust refinanced four mortgage loans with existing outstanding balances totaling approximately $415 million with a new loan totaling $450 million.
 
In the fourth quarter, Trust completed an underwritten public offering of 6,200,000 shares of 7.375% Series G Cumulative Preferred Stock at $25.00 per share.
 
 
Subsequent to quarter end, Trust made a public offer to acquire FelCor for $9.27 per share in a stock-for-stock transaction. The offer values FelCor at approximately $2.9 billion and the combination with Trust would create the second-largest pure-play publicly traded lodging REIT by room count and the third-largest by enterprise value.
 
ASHFORD PRIME HIGHLIGHTS
 
In the fourth quarter, Prime entered into a new $100 million secured credit facility which replaces its previous credit facility that was scheduled to mature in November 2016.  The new credit facility provides for a three-year revolving line of credit and bears interest at a range of 2.25% - 3.50% over LIBOR, depending on Prime’s leverage level.
 
Subsequent to quarter end, Prime refinanced three mortgage loans with existing outstanding balances totaling approximately $334 million with a new loan totaling $365 million.
 
Subsequent to quarter end, Prime announced refinements to its strategy in an effort to enhance shareholder value.  Going forward, Prime will focus on investing in the luxury chain scale segment.  Prime will continue to target conservative leverage, with a target leverage level of 45% Net Debt to Gross Assets, and will continue to focus on having access to liquidity for both opportunistic investments and as a hedge against economic uncertainty by targeting to hold 10-15% of its gross debt balance in cash.  Additionally, Prime’s 2017 dividend policy will be amended commencing with the first quarter by increasing the expected quarterly cash dividend for its common stock by 33%, from $0.12 per diluted share to $0.16 per diluted share.
 
Subsequent to quarter end, Prime announced it had entered into an amended and restated advisory agreement with the Company. The modifications to the agreement include a lower termination fee and adjustments to the change in control provisions.  The amended agreement is subject to shareholder approval by Prime shareholders.
 
3

“2016 was a strong year for Ashford, highlighted by solid operating performance, continued execution of our business plan and complementary investments in OpenKey,” commented Monty J. Bennett, Ashford’s Chairman and Chief Executive Officer.  “We enter 2017 with positive trends in the economy as well as the lodging sector and, given our strategy and our diversified portfolio, we believe Ashford and our advised platforms are well positioned for the coming year. We remain committed to opportunistically growing our business by accretively expanding our existing REIT platforms, adding additional investment platforms and continuing to explore opportunities for investments in other hospitality-related businesses.”

INVESTOR CONFERENCE CALL AND SIMULCAST
The Company will conduct a conference call on Friday, February 24, 2017, at 12:00 p.m. ET.  The number to call for this interactive teleconference is (719) 325-4804.  A replay of the conference call will be available through Friday, March 3, 2017, by dialing (719) 457-0820 and entering the confirmation number, 2656951.

The Company will also provide an online simulcast and rebroadcast of its fourth quarter 2016 earnings release conference call.  The live broadcast of the Company’s quarterly conference call will be available online at the Company's web site, www.ashfordinc.com on Friday, February 24, 2017, beginning at 12:00 p.m. ET.  The online replay will follow shortly after the call and continue for approximately one year.

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

*  *  *  *  *

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

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

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

Forward Looking Statements

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

4

These forward-looking statements are subject to known and unknown risks and uncertainties, which could cause actual results to differ materially from those anticipated, including, without limitation: the occurrence of any event, change or other circumstances that could give rise to the termination of the proposed combination with Remington; the failure to satisfy conditions to completion of the proposed combination with Remington, including receipt of regulatory approvals, stockholder approval and a private letter ruling from the IRS; changes in the business or operating prospects of Remington; adverse litigation or regulatory developments; our success in implementing our business development plans of integrating Ashford’s and Remington’s business and realizing the expected benefits of the transaction; risks that Ashford Trust will ultimately not pursue a transaction with FelCor or FelCor will reject engaging in any transaction with Ashford Trust; if a transaction is negotiated between Ashford Trust and FelCor, risks related to Ashford Trust’s ability to complete the acquisition on the proposed terms; the possibility that competing offers will be made; risks associated with business combination transactions, such as the risk that the businesses will not be integrated successfully, that such integration may be more difficult, time-consuming or costly than expected or that the expected benefits of the acquisition will not be realized; risks related to future opportunities and plans for the combined company, including uncertainty of the expected financial performance and results of the combined company following completion of the proposed acquisition; disruption from the proposed acquisition, making it more difficult to conduct business as usual or maintain relationships with customers, employees, managers or franchisors; and the possibility that if the combined company does not achieve the perceived benefits of the proposed acquisition as rapidly or to the extent anticipated by financial analysts or investors, the market price of Ashford’s shares could decline; general volatility of the capital markets and the market price of our common stock; changes in our business or investment strategy; availability, terms and deployment of capital; availability of qualified personnel; changes in our industry and the market in which we operate, interest rates or the general economy; and the degree and nature of our competition. These and other risk factors are more fully discussed in Ashford’s filings with the Securities and Exchange Commission.

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

Additional Information

This communication does not constitute an offer to buy or solicitation of any offer to sell securities. This communication relates to a proposal which Ashford Trust has made for a business combination transaction with FelCor that is supported by Ashford. In furtherance of this proposal and subject to future developments, Ashford, Ashford Trust and, if a negotiated transaction is agreed, FelCor may file one or more registration statements, prospectuses, proxy statements or other documents with the Securities and Exchange Commission (the “SEC”). This communication is not a substitute for any registration statement, prospectus, proxy statement or other document Ashford, Ashford Trust or FelCor may file with the SEC in connection with the proposed transaction. INVESTORS AND SECURITY HOLDERS OF ASHFORD, ASHFORD TRUST AND FELCOR ARE URGED TO READ CAREFULLY THE REGISTRATION STATEMENT(S), PROSPECTUS(ES), PROXY STATEMENT(S) AND OTHER DOCUMENTS THAT MAY BE FILED WITH THE SEC IF AND WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT ASHFORD, ASHFORD TRUST, FELCOR AND THE PROPOSED TRANSACTION. Investors and security holders may obtain free copies of these documents (if and when they become available) and other related documents filed with the SEC at the SEC’s web site at www.sec.gov, or by requesting them in writing or by telephone from Ashford at 14185 Dallas Parkway, Suite 1100, Dallas, Texas 75254, Attn: Investor Relations or (972) 490-9600.  Investors and security holders may obtain copies of the documents filed with the SEC on Ashford’s website, www.ashfordinc.com, under the “Investors” link.

Certain Information Regarding Participants

Ashford Trust and Ashford and their respective directors and executive officers may be deemed participants in the solicitation of proxies in connection with the proposed transaction. You can find information about Ashford Trust’s directors and executive officers in Ashford Trust’s definitive proxy statement for its most recent annual meeting filed with the SEC on April 25, 2016. You can find information about Ashford’s directors and executive officers in Ashford’s definitive proxy statements for its most recent annual meeting and special meeting filed with the SEC on April 28, 2016 and October 7, 2016, respectively. You can find information about FelCor’s directors and executive officers in FelCor’s definitive proxy statement for its most recent annual meeting filed with the SEC on April 14, 2016. These documents are available free of charge at the SEC’s web site at www.sec.gov and (with respect to documents and information relating to Ashford Trust) from Investor Relations at Ashford Trust, as described above.  Additional information regarding the interests of such potential participants will be included in one or more registration statements, proxy statements, tender offer statements or other related documents filed with the SEC if and when they become available.
5


ASHFORD INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(unaudited, in thousands, except share amounts)
 
   
December 31,
2016
   
December 31,
2015
 
ASSETS
           
Current assets:
           
Cash and cash equivalents
 
$
84,091
   
$
50,272
 
Restricted cash
   
9,752
     
5,684
 
Investments in securities
   
91
     
81,072
 
Prepaid expenses and other
   
1,305
     
1,909
 
Receivables
   
16
     
250
 
Due from Ashford Trust OP, net
   
12,179
     
5,856
 
Due from Ashford Prime OP
   
3,817
     
3,821
 
Total current assets
   
111,251
     
148,864
 
Investments in unconsolidated entities
   
500
     
3,335
 
Furniture, fixtures and equipment, net
   
12,044
     
6,550
 
Deferred tax assets
   
6,002
     
4,242
 
Other assets
   
     
4,000
 
Total assets
 
$
129,797
   
$
166,991
 
LIABILITIES AND EQUITY
               
Current liabilities:
               
Accounts payable and accrued expenses
 
$
11,314
   
$
10,447
 
Due to affiliates
   
933
     
782
 
Due to Ashford Prime OP from AQUA U.S. Fund
   
2,289
     
 
Liabilities associated with investments in securities
   
     
983
 
Deferred compensation plan
   
144
     
 
Other liabilities
   
9,752
     
5,684
 
Total current liabilities
   
24,432
     
17,896
 
Accrued expenses
   
287
     
385
 
Deferred income
   
4,515
     
629
 
Deferred compensation plan
   
8,934
     
11,205
 
Total liabilities
   
38,168
     
30,115
 
                 
Redeemable noncontrolling interests in Ashford LLC
   
179
     
240
 
Redeemable noncontrolling interests in subsidiary common stock
   
1,301
     
 
                 
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, 2016 and December 31, 2015
   
     
 
Common stock, $0.01 par value, 100,000,000 shares authorized, 2,015,589 and 2,010,808 shares issued and 2,015,589 and 2,010,569 shares outstanding at December 31, 2016 and December 31, 2015, respectively
   
20
     
20
 
Additional paid-in capital
   
237,796
     
234,716
 
Accumulated deficit
   
(200,439
)
   
( 202,546
)
Treasury stock, at cost, 0 shares and 239 shares at December 31, 2016 and December 31, 2015, respectively
   
     
(25
)
Total stockholders’ equity of the Company
   
37,377
     
32,165
 
Noncontrolling interests in consolidated entities
   
52,772
     
104,471
 
Total equity
   
90,149
     
136,636
 
Total liabilities and equity
 
$
129,797
   
$
166,991
 
 
6

ASHFORD INC. AND SUBSIDIARIES
STATEMENTS OF OPERATIONS
(unaudited, in thousands, except per share amounts)
 
   
Three Months Ended Year Ended
 
   
December 31,
   
December 31,
 
   
2016
   
2015
   
2016
   
2015
 
REVENUE
                       
Advisory services:
                       
Base advisory fee
 
$
10,867
   
$
10,750
   
$
43,043
   
$
42,481
 
Incentive advisory fee
   
1,870
     
1,274
     
3,083
     
1,274
 
Reimbursable expenses
   
2,183
     
2,096
     
8,859
     
8,480
 
Non-cash stock/unit-based compensation
   
4,488
     
2,674
     
12,243
     
6,311
 
Other
   
100
     
84
     
379
     
435
 
Total revenue
   
19,508
     
16,878
     
67,607
     
58,981
 
EXPENSES
                               
Salaries and benefits
   
6,988
     
5,494
     
28,870
     
19,772
 
Non-cash stock/unit-based compensation
   
7,292
     
6,043
     
23,816
     
21,920
 
Depreciation
   
359
     
283
     
1,174
     
799
 
General and administrative
   
4,487
     
2,912
     
16,204
     
17,841
 
Total operating expenses
   
19,126
     
14,732
     
70,064
     
60,332
 
OPERATING INCOME (LOSS)
   
382
     
2,146
     
(2,457
)
   
(1,351
)
Realized gain (loss) on investment in unconsolidated entity
   
     
     
(3,601
)
   
 
Unrealized gain (loss) on investment in unconsolidated entity
   
     
879
     
2,141
     
(2,141
)
Interest income (expense)
   
29
     
150
     
73
     
352
 
Dividend income
   
91
     
385
     
170
     
917
 
Unrealized gain (loss) on investments
   
1,144
     
8,361
     
2,326
     
(2,490
)
Realized gain (loss) on investments
   
(3,042
)
   
(6,180
)
   
(10,113
)
   
(5,110
)
Other income (expenses)
   
(18
)
   
(20
)
   
(162
)
   
(155
)
INCOME (LOSS) BEFORE INCOME TAXES
   
(1,414
)
   
5,721
     
(11,623
)
   
(9,978
)
Income tax (expense) benefit
   
(220
)
   
(566
)
   
(780
)
   
(2,066
)
NET INCOME (LOSS)
   
(1,634
)
   
5,155
     
(12,403
)
   
(12,044
)
(Income) loss from consolidated entities attributable to noncontrolling interests
   
2,008
     
(2,471
)
   
8,860
     
10,852
 
Net (income) loss attributable to redeemable noncontrolling interests in Ashford LLC
   
(2
)
   
(8
)
   
4
     
2
 
Net (income) loss attributable to redeemable noncontrolling interests in subsidiary common stock
   
355
     
     
1,143
     
 
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY
 
$
727
   
$
2,676
   
$
(2,396
)
 
$
(1,190
)
                                 
INCOME (LOSS) PER SHARE - BASIC AND DILUTED
                               
Basic:
                               
Net income (loss) attributable to common stockholders
 
$
0.36
   
$
1.33
   
$
(1.19
)
 
$
(0.60
)
Weighted average common shares outstanding - basic
   
2,014
     
2,007
     
2,012
     
1,991
 
Diluted:
                               
Net income (loss) attributable to common stockholders
 
$
(0.25
)
 
$
0.23
   
$
(2.56
)
 
$
(4.45
)
Weighted average common shares outstanding - diluted
   
2,267
     
2,218
     
2,209
     
2,203
 

 

7

ASHFORD INC. AND SUBSIDIARIES
RECONCILIATION OF NET INCOME (LOSS) TO EBITDA AND ADJUSTED EBITDA
(unaudited, in thousands)
 
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
   
2016
   
2015
   
2016
   
2015
 
Net income (loss)
 
$
(1,634
)
 
$
5,155
   
$
(12,403
)
 
$
(12,044
)
(Income) loss from consolidated entities attributable to noncontrolling interests
   
2,008
     
(2,471
)
   
8,860
     
10,852
 
Net (income) loss attributable to redeemable noncontrolling interests in Ashford LLC
   
(2
)
   
(8
)
   
4
     
2
 
Net (income) loss attributable to redeemable noncontrolling interests in subsidiary common stock
   
355
     
     
1,143
     
 
Net income (loss) attributable to the company
   
727
     
2,676
     
(2,396
)
   
(1,190
)
Depreciation
   
354
     
283
     
1,157
     
799
 
Income tax expense (benefit)
   
220
     
566
     
780
     
2,066
 
Realized and unrealized (gain) loss on investment in unconsolidated entity (net of noncontrolling interest)
   
     
(527
     
1,328
     
1,285
 
Net income (loss) attributable to redeemable noncontrolling interests in Ashford LLC
   
2
     
8
     
(4
)
   
(2
)
EBITDA
   
1,303
     
3,006
     
865
     
2,958
 
Equity-based compensation
   
2,742
     
3,369
     
11,512
     
15,609
 
Market change in deferred compensation plan
   
(949
)
   
(2,151
)
   
(2,127
)
   
(8,608
)
Transaction costs
   
826
     
(75
     
2,006
     
4,718
 
Software implementation costs
   
48
     
180
     
1,001
     
180
 
Dead deal costs
   
     
79
     
63
     
79
 
Realized and unrealized (gain) loss on derivatives
   
25
     
175
     
128
     
175
 
Severance costs
   
65
     
     
226
     
 
Adjusted EBITDA
 
$
4,606
   
$
4,583
   
$
13,674
   
$
15,111
 
 
8

ASHFORD INC. AND SUBSIDIARIES
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED NET INCOME (LOSS)
 (unaudited, in thousands, except per share amounts)
 
 
   
Three Months Ended
   
Year Ended
 
   
December 31,
   
December 31,
 
   
2016
   
2015
   
2016
   
2015
 
Net income (loss)
 
$
(1,634
)
 
$
5,155
   
$
(12,403
)
 
$
(12,044
)
(Income) loss from consolidated entities attributable to noncontrolling interests
   
2,008
     
(2,471
)
   
8,860
     
10,852
 
Net (income) loss attributable to redeemable noncontrolling interests in Ashford LLC
   
(2
)
   
(8
)
   
4
     
2
 
Net (income) loss attributable to redeemable noncontrolling interests in subsidiary common stock
   
355
     
     
1,143
     
 
Net income (loss) attributable to common stockholders
   
727
     
2,676
     
(2,396
)
   
(1,190
)
Depreciation
   
354
     
283
     
1,157
     
799
 
Net income (loss) attributable to redeemable noncontrolling interests in Ashford LLC
   
2
     
8
     
(4
   
(2
Equity-based compensation
   
2,742
     
3,369
     
11,512
     
15,609
 
Realized and unrealized (gain) loss on investment in unconsolidated entity (net of noncontrolling interest)
   
     
(527
)
   
1,328
     
1,285
 
Market change in deferred compensation plan
   
(949
)
   
(2,151
)
   
(2,127
)
   
(8,608
)
Transaction costs
   
826
     
(75
)
   
2,006
     
4,718
 
Software implementation costs
   
48
     
180
     
1,001
     
180
 
Dead deal costs
   
     
79
     
63
     
79
 
Realized and unrealized (gain) loss on derivatives
   
25
     
175
     
128
     
175
 
Severance costs
   
65
     
     
226
     
 
Adjusted net income (loss)
 
$
3,840
   
$
4,017
   
$
12,894
   
$
13,045
 
Adjusted net income (loss) per diluted share available to common stockholders
 
$
1.69
   
$
1.80
   
$
5.67
   
$
5.82
 
Weighted average diluted shares
   
2,273
     
2,226
     
2,275
     
2,242
 


9
Felcor Lodging (NYSE:FCH)
Gráfico Histórico do Ativo
De Jun 2024 até Jul 2024 Click aqui para mais gráficos Felcor Lodging.
Felcor Lodging (NYSE:FCH)
Gráfico Histórico do Ativo
De Jul 2023 até Jul 2024 Click aqui para mais gráficos Felcor Lodging.