DELAWARE | 001-36400 | 46-5292553 | ||
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (IRS employer identification number) | ||
14185 Dallas Parkway, Suite 1100 | ||||
Dallas, Texas | 75254 | |||
(Address of principal executive offices) | (Zip code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
• | no impact to adjusted EBITDA; |
• | no material impact to cash; and |
• | Net Income and Adjusted Net Income will be approximately $1.2 million higher. |
March 31, 2015 | |||||||||||
As Previously Reported | Restatement Adjustments | As Restated | |||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 24,916 | $ | 14 | $ | 24,930 | |||||
Restricted cash | 5,934 | — | 5,934 | ||||||||
Investments in securities | — | 2,978 | 2,978 | ||||||||
Prepaid expenses and other | 1,412 | (260 | ) | 1,152 | |||||||
Receivables | — | 6 | 6 | ||||||||
Due from Ashford Trust OP, net | 9,185 | — | 9,185 | ||||||||
Due from Ashford Prime OP | 2,829 | — | 2,829 | ||||||||
Deferred tax assets | — | 1,203 | 1,203 | ||||||||
Total current assets | 44,276 | 3,941 | 48,217 | ||||||||
Furniture, fixtures and equipment, net | 4,525 | — | 4,525 | ||||||||
Deferred tax assets | — | 20 | 20 | ||||||||
Total assets | $ | 48,801 | $ | 3,961 | $ | 52,762 | |||||
Liabilities and Equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable and accrued expenses | $ | 6,179 | $ | — | $ | 6,179 | |||||
Due to affiliates | 483 | (55 | ) | 428 | |||||||
Liabilities associated with investments in securities | — | 366 | 366 | ||||||||
Deferred compensation plan | 221 | — | 221 | ||||||||
Other liabilities | 5,934 | 45 | 5,979 | ||||||||
Total current liabilities | 12,817 | 356 | 13,173 | ||||||||
Deferred compensation plan | 24,990 | — | 24,990 | ||||||||
Total liabilities | 37,807 | 356 | 38,163 | ||||||||
Commitments and contingencies (Note 5) | |||||||||||
Redeemable noncontrolling interests in Ashford LLC | 535 | — | 535 | ||||||||
Equity: | |||||||||||
Preferred stock, $0.01 par value, 50,000,000 shares authorized: | |||||||||||
Series A cumulative preferred stock, no shares issued and outstanding at March 31, 2015 and December 31, 2014 | — | — | — | ||||||||
Common stock, $0.01 par value, 100,000,000 shares authorized, 1,986,851 shares issued and 1,986,369 and 1,986,851 shares outstanding at March 31, 2015 and December 31, 2014, respectively | 20 | — | 20 | ||||||||
Additional paid-in capital | 229,284 | — | 229,284 | ||||||||
Accumulated deficit | (217,931 | ) | 1,223 | (216,708 | ) | ||||||
Treasury stock, at cost, 482 shares at March 31, 2015 | (64 | ) | — | (64 | ) | ||||||
Total stockholders’ equity of the Company | 11,309 | 1,223 | 12,532 | ||||||||
Noncontrolling interests in consolidated entities | (850 | ) | 2,382 | 1,532 | |||||||
Total equity | 10,459 | 3,605 | 14,064 | ||||||||
Total liabilities and equity | $ | 48,801 | $ | 3,961 | $ | 52,762 |
Three Months Ended March 31, 2015 | |||||||||||
As Previously Reported | Restatement Adjustments | As Restated | |||||||||
Revenue | |||||||||||
Advisory services | $ | 12,923 | $ | — | $ | 12,923 | |||||
Other | 195 | — | 195 | ||||||||
Total revenue | 13,118 | — | 13,118 | ||||||||
Expenses | |||||||||||
Salaries and benefits | 17,493 | — | 17,493 | ||||||||
Depreciation | 129 | — | 129 | ||||||||
General and administrative | 3,880 | 250 | 4,130 | ||||||||
Total expenses | 21,502 | 250 | 21,752 | ||||||||
Operating loss | (8,384 | ) | (250 | ) | (8,634 | ) | |||||
Interest income | — | 1 | 1 | ||||||||
Dividend income | — | 6 | 6 | ||||||||
Unrealized gain on investments | — | 47 | 47 | ||||||||
Realized loss on investments | — | (2 | ) | (2 | ) | ||||||
Loss before income taxes | (8,384 | ) | (198 | ) | (8,582 | ) | |||||
Income tax expense | (1,454 | ) | 1,223 | (231 | ) | ||||||
Net loss | (9,838 | ) | 1,025 | (8,813 | ) | ||||||
Loss from consolidated entities attributable to noncontrolling interests | 763 | 198 | 961 | ||||||||
Net loss attributable to redeemable noncontrolling interests in Ashford LLC | 21 | (3 | ) | 18 | |||||||
Net loss attributable to the Company | $ | (9,054 | ) | $ | 1,220 | $ | (7,834 | ) | |||
Comprehensive loss attributable to the Company | $ | (9,054 | ) | $ | 1,220 | $ | (7,834 | ) | |||
Loss per share – basic and diluted: | |||||||||||
Loss attributable to common stockholders | $ | (4.57 | ) | $ | 0.62 | $ | (3.95 | ) | |||
Weighted average common shares outstanding – basic and diluted | 1,982 | — | 1,982 |
Common Stock | Additional Paid-in Capital | Accumulated Deficit | Treasury Stock | Noncontrolling Interests in Consolidated Entities | Total | Redeemable Noncontrolling Interests in Ashford LLC | |||||||||||||||||||||||||||
Shares | Amounts | Shares | Amounts | ||||||||||||||||||||||||||||||
Balance at January 1, 2015 | 1,987 | $ | 20 | $ | 228,003 | $ | (213,042 | ) | — | $ | — | $ | (87 | ) | $ | 14,894 | $ | 424 | |||||||||||||||
Purchase of treasury stock | — | — | — | — | — | (64 | ) | — | (64 | ) | — | ||||||||||||||||||||||
Equity-based compensation | — | — | 951 | 4,297 | — | — | — | 5,248 | — | ||||||||||||||||||||||||
Contributions from noncontrolling interests in consolidated entities | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Excess tax benefit on equity-based compensation | — | — | 853 | — | — | — | — | 853 | — | ||||||||||||||||||||||||
Employee advances | — | — | (523 | ) | — | — | — | — | (523 | ) | — | ||||||||||||||||||||||
Redemption value adjustment | — | — | — | (132 | ) | — | — | — | (132 | ) | 132 | ||||||||||||||||||||||
Net loss | — | — | — | (9,054 | ) | — | — | (763 | ) | (9,817 | ) | (21 | ) | ||||||||||||||||||||
Balance at March 31, 2015 (As Previously Reported) | 1,987 | $ | 20 | $ | 229,284 | $ | (217,931 | ) | — | $ | (64 | ) | $ | (850 | ) | $ | 10,459 | $ | 535 | ||||||||||||||
(Restatement Adjustments) | |||||||||||||||||||||||||||||||||
Contributions from noncontrolling interests in consolidated entities | — | — | — | — | — | — | 2,580 | 2,580 | — | ||||||||||||||||||||||||
Redemption value adjustment | — | — | — | 3 | — | — | — | 3 | 3 | ||||||||||||||||||||||||
Net loss | — | — | — | 1,220 | — | — | (198 | ) | 1,022 | (3 | ) | ||||||||||||||||||||||
Balance at March 31, 2015 (As Restated) | 1,987 | $ | 20 | $ | 229,284 | $ | (216,708 | ) | — | $ | (64 | ) | $ | 1,532 | $ | 14,064 | $ | 535 |
Three Months Ended March 31, 2015 | |||||||||||
As Previously Reported | Restatement Adjustments | As Restated | |||||||||
Cash Flows from Operating Activities | |||||||||||
Net loss | $ | (9,838 | ) | $ | 1,025 | $ | (8,813 | ) | |||
Adjustments to reconcile net loss to net cash flows used in operating activities: | |||||||||||
Depreciation | 129 | — | 129 | ||||||||
Non-cash deferred compensation expense | 5,256 | — | 5,256 | ||||||||
Equity-based compensation | 5,248 | — | 5,248 | ||||||||
Excess tax benefit on equity-based compensation | (853 | ) | — | (853 | ) | ||||||
Deferred tax benefit | — | (1,223 | ) | (1,223 | ) | ||||||
Realized and unrealized gain on investments | — | (45 | ) | (45 | ) | ||||||
Purchases of investments in securities | — | (3,895 | ) | (3,895 | ) | ||||||
Sales of investments in securities | — | 1,005 | 1,005 | ||||||||
Changes in operating assets and liabilities: | |||||||||||
Restricted cash | (2,597 | ) | — | (2,597 | ) | ||||||
Prepaid expenses and other | (699 | ) | 260 | (439 | ) | ||||||
Receivables | — | (6 | ) | (6 | ) | ||||||
Due to broker | — | 323 | 323 | ||||||||
Due from Ashford Trust OP, net | (336 | ) | — | (336 | ) | ||||||
Due from Ashford Prime OP | (283 | ) | — | (283 | ) | ||||||
Accounts payable and accrued expenses | (2,316 | ) | — | (2,316 | ) | ||||||
Due to affiliates | (448 | ) | (55 | ) | (503 | ) | |||||
Other liabilities | 2,597 | 45 | 2,642 | ||||||||
Net cash used in operating activities | (4,140 | ) | (2,566 | ) | (6,706 | ) | |||||
Cash Flows from Investing Activities | |||||||||||
Additions to furniture, fixtures and equipment | (807 | ) | — | (807 | ) | ||||||
Net cash used in investing activities | (807 | ) | — | (807 | ) | ||||||
Cash Flows from Financing Activities | |||||||||||
Excess tax benefit on equity-based compensation | 853 | — | 853 | ||||||||
Purchase of treasury shares | (64 | ) | — | (64 | ) | ||||||
Employee advances | (523 | ) | — | (523 | ) | ||||||
Contributions from noncontrolling interests in consolidated entities | — | 2,580 | 2,580 | ||||||||
Net cash provided by financing activities | 266 | 2,580 | 2,846 | ||||||||
Net change in cash | (4,681 | ) | 14 | (4,667 | ) | ||||||
Cash at beginning of period | 29,597 | — | 29,597 | ||||||||
Cash at end of period | $ | 24,916 | $ | 14 | $ | 24,930 |
ASHFORD INC. | |||
By: | /s/ DAVID A. BROOKS | ||
David A. Brooks | |||
Chief Operating Officer and General Counsel |