BRAEMAR HOTELS & RESORTS INC. ITEM 8.01 OTHER EVENTS.Braemar Hotels & Resorts Inc. (the "Company") reported today preliminary estimated ranges of net loss attributable to common stockholders of approximately$(28.9) million to$(27.4) million or$(0.78) to$(0.74) per share for the fourth quarter endedDecember 31, 2020 and$(116.0) million to$(114.5) million , or$(3.41) to$(3.36) per share for the full year 2020. Additionally, the Company also reported today preliminary estimated ranges of Adjusted EBITDAre of$(2.2) million to$(0.7) million for the fourth quarter endedDecember 31, 2020 , and$(5.2) million to$(3.7) million for the full year 2020. The Company also reported today preliminary estimated ranges of Adjusted FFO available to common stockholders, OP unitholders and Series B Cumulative Convertible preferred stockholders on an "as converted" basis of($8.7) million to($7.2) million for the fourth quarter endedDecember 31, 2020 and($42.4) million to($40.9) million for the full year 2020. Final results for the fourth quarter endedDecember 31, 2020 and full year 2020 will be released onFebruary 25, 2021 as previously announced. The preliminary estimated results for the fourth quarter and year endedDecember 31, 2020 included in this report, which are the responsibility of management, were prepared by the Company's management in connection with the preparation of the Company's financial statements and are based upon preliminary hotel operating results, preliminary corporate level expenses and a number of subjective judgements and assumptions. Additional items that may require adjustments to the Company's preliminary estimated financial information may be identified and could result in material changes to the Company's preliminary estimated results. The Company has provided ranges, rather than specific amounts, for the preliminary estimated results described above primarily because the Company's closing procedures for the fourth quarter and year endedDecember 31, 2020 are not yet complete and, as a result, the Company's final results upon completion of the closing procedures may vary from the preliminary estimates set forth above. The Company's independent registered public accounting firm,BDO USA, LLP , has not audited, reviewed, compiled or performed any procedures with respect to the preliminary estimated financial information, nor have they expressed any opinion or any other form of assurance on such information or its achievability, and assume no responsibility for, and disclaim any association with, such preliminary estimated financial information. Further, these preliminary estimated results are not a comprehensive statement or estimate of the Company's financial condition or operating results for the fourth quarter and year endedDecember 31, 2020 . These preliminary estimated results should not be viewed as a substitute for complete quarterly or annual financial statements prepared in accordance with generally accepted accounting principles ("GAAP") or as a measure of the Company's performance. In addition, the preliminary estimated financial information is not necessarily indicative of the results to be achieved for any future period. Accordingly, investors are cautioned not to place undue reliance on this preliminary estimated financial information. See the information below under the headings "Risk Factors" and "Forward-Looking Statements" in this report and "Risk Factors" and "Management's Discussion of Financial Condition and Results of Operations" in the Company's Annual Report on Form 10-K for the year endedDecember 31, 2019 , as updated by the Company's subsequent filings under the Securities Exchange Act of 1934, as amended, including the Company's Quarterly Report on Form 10-Q for the quarterly period endedSeptember 30, 2020 . The Company presents certain non-GAAP measures, in addition to the required GAAP information, because the Company believes these measures improve the understanding of its operational results and make comparisons of operating results among peer real estate investment trusts more meaningful. Non-GAAP financial measures, which should not be relied upon as a substitute for GAAP measures, presented include EBITDA, EBITDAre, Adjusted EBITDAre, FFO and Adjusted FFO. See "Non-GAAP Financial Measures" below for more information and definitions of EBITDA, EBITDAre, Adjusted EBITDAre, FFO and Adjusted FFO. The following tables are reconciliations of the Company's preliminary estimated GAAP net income (loss) to the Company's preliminary estimated EBITDA, EBITDAre, Adjusted EBITDAre, FFO and Adjusted FFO: -------------------------------------------------------------------------------- BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES RECONCILIATION OF NET INCOME (LOSS) TO EBITDA, EBITDAre AND ADJUSTED EBITDAre (in millions) (unaudited) Three Months Ended December 31, 2020 Year Ended December 31, 2020 Low End High End Low End High End Net income (loss)$ (30.7) $ (29.2) $ (125.2) $ (123.7) Interest expense and amortization of loan costs 6.9 6.9 45.1 45.1 Depreciation and amortization 18.0 18.0 73.4 73.4 Income tax expense (benefit) 0.2 0.2 (4.4) (4.4) Equity in (earnings) loss of unconsolidated entity 0.1 0.1 0.2 0.2 Company's portion of EBITDA of OpenKey (0.1) (0.1) (0.2) (0.2) EBITDA (5.6) (4.1) (11.1) (9.6)
(Gain) loss on insurance settlement and disposition of assets
- - (10.1) (10.1)
EBITDAre (5.6) (4.1) (21.2) (19.7)
Amortization of favorable (unfavorable) contract
assets (liabilities) 0.2 0.2 0.8 0.8
Transaction and conversion costs 0.2 0.2 1.4 1.4
Other (income) expense 1.3 1.3 5.1 5.1
Write-off of loan costs and exit fees 0.3 0.3 3.9 3.9
Unrealized (gain) loss on derivatives (1.2) (1.2) (5.0) (5.0)
Non-cash stock/unit-based compensation 1.9 1.9 7.9 7.9
Legal, advisory and settlement costs 0.7 0.7 1.9 1.9
Company's portion of adjustments to EBITDAre of
OpenKey - - - -
Adjusted EBITDAre $ (2.2) $ (0.7) $ (5.2) $ (3.7) --------------------------------------------------------------------------------
BRAEMAR HOTELS & RESORTS INC. AND SUBSIDIARIES
RECONCILIATION OF NET INCOME (LOSS) TO FFO AND ADJUSTED FFO
(in millions)
(unaudited)
Three Months Ended December
31, 2020 Year Ended December 31, 2020
Low End High End Low End High End
Net income (loss) $ (30.7)
1.5 1.5 6.4 6.4
Net (income) loss attributable to redeemable
noncontrolling interests in operating partnership 2.9 2.9 13.0 13.0
Preferred dividends (2.6) (2.6) (10.2) (10.2)
Net income (loss) attributable to common stockholders (28.9)
(27.4) (116.0) (114.5) Depreciation and amortization on real estate 17.3 17.3 70.4 70.4 Net income (loss) attributable to redeemable noncontrolling interests in operating partnership (2.9) (2.9) (13.0) (13.0) Equity in (earnings) loss of unconsolidated entity 0.1 0.1 0.2 0.2
(Gain) loss on insurance settlement and disposition of assets
- - (10.1) (10.1)
Company's portion of FFO of OpenKey (0.1) (0.1) (0.2) (0.2)
FFO available to common stockholders and OP unitholders (14.5)
(13.0) (68.7) (67.2) Series B Cumulative Convertible Preferred Stock dividends 1.7 1.7 7.0 7.0 Transaction and conversion costs 0.2 0.2 1.4 1.4 Other (income) expense 1.3 1.3 5.1 5.1
Interest expense accretion on refundable membership club deposits
0.2 0.2 0.8 0.8
Write-off of loan costs and exit fees 0.3 0.3 3.9 3.9
Amortization of loan costs 0.7 0.7 3.3 3.3
Unrealized (gain) loss on derivatives (1.2) (1.2) (5.0) (5.0)
Non-cash stock/unit-based compensation 1.9 1.9 7.9 7.9
Legal, advisory and settlement costs 0.7 0.7 1.9 1.9
Company's portion of adjustments to FFO of OpenKey - - - -
Adjusted FFO available to common stockholders, OP
unitholders and Series B Cumulative Convertible
preferred stockholders on an "as converted" basis $ (8.7) $ (7.2) $ (42.4) $ (40.9)
Weighted average diluted shares 47.3 47.3 44.9 44.9
Risk Factors
The Company is supplementing its risk factors previously disclosed with the following risk factor:
There are material limitations in estimating the Company's results for prior periods before the completion of management's and the auditors' normal review procedures for such periods. The preliminary estimated results set forth in this report are not a comprehensive statement or estimate of the Company's financial condition or operating results for the fourth quarter and year endedDecember 31, 2020 and have not been reviewed or audited by the Company's independent registered public accounting firm. The final financial results for the fourth quarter and year endedDecember 31, 2020 may vary from management's expectations and may be materially different from the preliminary estimated results we have included in this report due to completion of closing procedures, reviewing adjustments and other developments that may arise between now and the time the financial results for the fourth quarter and full year 2020 are finalized. Accordingly, investors should not place undue reliance on such preliminary estimated financial information.
Forward-Looking Statements
Certain statements and assumptions in this Current Report,including statements about the Company's preliminary estimated results for the fourth quarter and year endedDecember 31, 2020 , contain or are based upon "forward-looking" information and are being made pursuant to the safe harbor provisions of the federal securities regulations. 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 the Company's control. -------------------------------------------------------------------------------- These forward-looking statements are subject to known and unknown risks and uncertainties, which could cause actual results to differ materially from those anticipated, including, without limitation: the impact of COVID-19 (including on cancellation rates) and the rate of adoption and efficacy of vaccines to prevent COVID-19 on our business and investment strategy; the ability of the Company's advisor, Ashford Inc., to continue as a going concern; the timing and outcome of theSecurities and Exchange Commission's investigation; anticipated or expected purchases or sales of assets; our projected operating results; completion of any pending transactions; our understanding of our competition; market trends; projected capital expenditures; and the impact of technology on our operations and business. Such forward-looking statements are based on our beliefs, assumptions, and expectations of our future performance taking into account all information currently known to us. These beliefs, assumptions, and expectations can change as a result of many potential events or factors, not all of which are known to us. If a change occurs, our business, financial condition, liquidity, results of operations, plans, and other objectives may vary materially from those expressed in our forward-looking statements. You should carefully consider this risk when you make an investment decision concerning our securities. These and other risk factors are more fully discussed in the Company's filings with theSecurities and Exchange Commission . The forward-looking statements included in this Current Report are only made as of the date of this Current Report. The Company can give no assurance that these forward-looking statements will be attained or that any deviation will not occur. 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.
Non-GAAP Financial Measures
The non-GAAP presentations of EBITDA, EBITDAre, Adjusted EBITDAre, FFO and Adjusted FFO are presented to help our investors evaluate our operating performance.
EBITDA is defined as net income (loss) before interest expense and amortization of loan costs, depreciation and amortization, income taxes, equity in (earnings) loss of unconsolidated entity and after the Company's portion of EBITDA of OpenKey. In addition, we excluded impairment on real estate, (gain) loss on insurance settlement and disposition of assets and Company's portion of EBITDAre of OpenKey from EBITDA to calculate EBITDA for real estate, or EBITDAre, as defined by NAREIT. We then further adjust EBITDAre to exclude certain additional items such as amortization of favorable (unfavorable) contract assets (liabilities), transaction and conversion costs, write-off of loan costs and exit fees, legal, advisory and settlement costs, advisory services incentive fee, other/income expense, Company's portion of adjustments to EBITDAre of OpenKey and non-cash items such as unrealized gain/loss on investments, unrealized gain/ loss on derivatives and stock/unit-based compensation. We present EBITDA, EBITDAre and Adjusted EBITDAre because we believe they reflect more accurately the ongoing performance of our hotel assets and other investments and provide more useful information to investors as they are indicators of our ability to meet our future debt payment requirements, working capital requirements and they provide an overall evaluation of our financial condition. EBITDA, EBITDAre and Adjusted EBITDAre as calculated by us may not be comparable to EBITDA, EBITDAre and Adjusted EBITDAre reported by other companies that do not define EBITDA, EBITDAre and Adjusted EBITDAre exactly as we define the terms. EBITDA, EBITDAre and Adjusted EBITDAre do not represent cash generated from operating activities determined in accordance with GAAP, and should not be considered as an alternative to operating income or net income determined in accordance with GAAP as an indicator of performance or as an alternative to cash flows from operating activities as determined by GAAP as an indicator of liquidity. FFO is calculated on the basis defined by NAREIT, which is net income (loss) attributable to common stockholders, computed in accordance with GAAP, excluding gains or losses on insurance settlement and disposition of assets, plus impairment charges on real estate, depreciation and amortization of real estate assets, and after redeemable noncontrolling interests in the operating partnership and adjustments for unconsolidated entities. NAREIT developed FFO as a relative measure of performance of an equity REIT to recognize that income-producing real estate historically has not depreciated on the basis determined by GAAP. Our calculation of Adjusted FFO excludes dividends on convertible preferred stock, transaction and conversion costs, write-off of loan costs and exit fees, amortization of loan costs, legal, advisory and settlement costs, advisory services incentive fee, other income/expense and non-cash items such as unrealized gain/loss on investments, interest expense accretion on refundable membership club deposits, unrealized gain/loss on derivatives, stock/unit-based compensation and the Company's portion of adjustments to FFO of OpenKey. FFO and Adjusted FFO exclude amounts attributable to the portion of a partnership owned by the third party. We consider FFO and Adjusted FFO to be appropriate measures of our ongoing normalized operating performance as a REIT. We compute FFO in accordance with our interpretation of standards established by NAREIT, which may not be comparable to FFO reported by other REITs that either do not define the term in accordance with the current NAREIT definition or interpret the NAREIT definition differently than us. FFO and Adjusted FFO -------------------------------------------------------------------------------- do not represent cash generated from operating activities as determined by GAAP and should not be considered as an alternative to GAAP net income or loss as an indication of our financial performance or GAAP cash flows from operating activities as a measure of our liquidity. FFO and Adjusted FFO are also not indicative of funds available to satisfy our cash needs, including our ability to make cash distributions. However, to facilitate a clear understanding of our historical operating results, we believe that FFO and Adjusted FFO should be considered along with our net income or loss and cash flows reported in our condensed consolidated financial statements.
--------------------------------------------------------------------------------
© Edgar Online, source
