XNYS:AHT Ashford Hospitality Trust, Inc. Quarterly Report 10-Q Filing - 6/30/2012

Effective Date 6/30/2012

AHT Fair Value Estimate
Premium
AHT Consider Buying
Premium
AHT Consider Selling
Premium
AHT Fair Value Uncertainty
Premium
AHT Economic Moat
Premium
AHT Stewardship
Premium
 


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q
þ
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2012
OR
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ________________ to ________________

Commission file number: 001-31775

ASHFORD HOSPITALITY TRUST, INC.

(Exact name of registrant as specified in its charter)

Maryland
 
86-1062192
(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)

(972) 490-9600
(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. þ Yes £ No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). þ Yes £ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company (as defined in Rule 12b-2 of the Exchange Act):
Large accelerated filer
þ
 
Accelerated filer
¨
Non-accelerated filer
¨
 
Smaller reporting company
¨
    
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). £ Yes þ No

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Common Stock, $0.01 par value per share
 
68,163,909
(Class)
 
Outstanding at August 3, 2012





ASHFORD HOSPITALITY TRUST, INC
FORM 10-Q
FOR THE QUARTER ENDED JUNE 30, 2012

TABLE OF CONTENTS

PART I. FINANCIAL INFORMATION
 
PART II. OTHER INFORMATION
 




PART I. FINANCIAL INFORMATION
ITEM 1.    FINANCIAL STATEMENTS

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
 
June 30,
2012
 
December 31,
2011
Assets
(Unaudited)
Investment in hotel properties, net
$
2,929,113

 
$
2,957,899

Cash and cash equivalents
139,466

 
167,609

Restricted cash
76,558

 
84,069

Accounts receivable, net of allowance of $246 and $212, respectively
41,167

 
28,623

Inventories
2,366

 
2,371

Notes receivable
11,262

 
11,199

Investment in unconsolidated joint ventures
169,246

 
179,527

Investments in securities and other
30,739

 
21,374

Deferred costs, net
18,265

 
17,421

Prepaid expenses
13,897

 
11,308

Derivative assets
22,253

 
37,918

Other assets
5,467

 
4,851

Intangible asset, net
2,765

 
2,810

Due from third-party hotel managers
62,115

 
62,747

Total assets
$
3,524,679

 
$
3,589,726

Liabilities and Equity
 
 
 
Liabilities:
 
 
 
Indebtedness
$
2,318,943

 
$
2,362,458

Accounts payable and accrued expenses
94,232

 
82,282

Dividends payable
18,260

 
16,941

Unfavorable management contract liabilities
12,482

 
13,611

Due to related party, net
2,330

 
2,569

Due to third-party hotel managers
2,146

 
1,602

Liabilities associated with investments in securities and other
9,953

 
2,246

Other liabilities
5,435

 
5,400

Total liabilities
2,463,781

 
2,487,109

 
 
 
 
Redeemable noncontrolling interests in operating partnership
126,466

 
112,796

 
 
 
 
Equity:
 
 
 
Preferred stock, $0.01 par value, 50,000,000 shares authorized:
 
 
 
Series A Cumulative Preferred Stock, 1,657,206 shares issued and outstanding at June 30, 2012 and 1,487,900 shares issued and outstanding at December 31, 2011
17

 
15

Series D Cumulative Preferred Stock, 9,468,706 shares issued and outstanding at June 30, 2012 and 8,966,797 shares issued and outstanding at December 31, 2011
95

 
90

Series E Cumulative Preferred Stock, 4,630,000 shares issued and outstanding
46

 
46

Common stock, $0.01 par value, 200,000,000 shares authorized, 124,896,765 shares issued, 68,163,909 and 68,032,289 shares outstanding, respectively
1,249

 
1,249

Additional paid-in capital
1,761,158

 
1,746,259

Accumulated other comprehensive loss
(261
)
 
(184
)
Accumulated deficit
(679,533
)
 
(609,272
)
Treasury stock, at cost (56,732,856 shares and 56,864,476 shares, respectively)
(164,829
)
 
(164,796
)
Total shareholders’ equity of the Company
917,942

 
973,407

Noncontrolling interests in consolidated joint ventures
16,490

 
16,414

Total equity
934,432

 
989,821

Total liabilities and equity
$
3,524,679

 
$
3,589,726

See Notes to Consolidated Financial Statements.

1


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2012
 
2011
 
2012
 
2011
REVENUE
(Unaudited)
 
(Unaudited)
Rooms
$
194,188

 
$
177,040

 
$
368,736

 
$
339,789

Food and beverage
44,415

 
41,242

 
86,117

 
79,649

Rental income from operating leases

 
1,484

 

 
2,704

Other
10,453

 
10,253

 
20,015

 
19,599

Total hotel revenue
249,056

 
230,019

 
474,868

 
441,741

Asset management fees and other
77

 
80

 
152

 
148

Total Revenue
249,133

 
230,099

 
475,020

 
441,889

EXPENSES
 
 
 
 
 
 
 
Hotel operating expenses:
 
 
 
 
 
 
 
Rooms
42,852

 
39,205

 
82,590

 
76,251

Food and beverage
28,758

 
27,121

 
57,401

 
53,602

Other expenses
75,715

 
68,928

 
145,061

 
134,402

Management fees
10,047

 
9,184

 
19,198

 
18,043

Total hotel operating expenses
157,372

 
144,438

 
304,250

 
282,298

Property taxes, insurance, and other
10,525

 
11,769

 
22,680

 
22,656

Depreciation and amortization
34,184

 
33,027

 
68,539

 
65,804

Impairment charges
4,025

 
(4,316
)
 
3,933

 
(4,656
)
Gain on insurance settlements

 
(1,905
)
 

 
(1,905
)
Transaction acquisition costs

 
406

 

 
(818
)
Corporate, general, and administrative
11,930

 
11,005

 
22,176

 
24,888

Total Operating Expenses
218,036

 
194,424

 
421,578

 
388,267

OPERATING INCOME
31,097

 
35,675

 
53,442

 
53,622

Equity in earnings (loss) of unconsolidated joint ventures
23

 
(2,301
)
 
(10,281
)
 
25,824

Interest income
22

 
23

 
54

 
59

Other income
6,703

 
18,157

 
14,317

 
66,160

Interest expense and amortization of loan costs
(36,589
)
 
(34,808
)
 
(71,794
)
 
(69,386
)
Unrealized gain on investments
1,628

 
39

 
3,413

 
39

Unrealized loss on derivatives
(7,458
)
 
(17,733
)
 
(17,399
)
 
(34,550
)
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
(4,574
)
 
(948
)
 
(28,248
)
 
41,768

Income tax expense
(1,366
)
 
(285
)
 
(2,245
)
 
(1,329
)
INCOME (LOSS) FROM CONTINUING OPERATIONS
(5,940
)
 
(1,233
)
 
(30,493
)
 
40,439

Loss from discontinued operations

 
(6,029
)
 

 
(3,819
)
NET INCOME (LOSS)
(5,940
)
 
(7,262
)
 
(30,493
)
 
36,620

(Income) loss from consolidated joint ventures attributable to noncontrolling interests
(54
)
 
(438
)
 
224

 
(1,369
)
Net (income) loss attributable to redeemable noncontrolling interests in operating partnership
1,180

 
3,389

 
4,238

 
(1,729
)
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY
(4,814
)
 
(4,311
)
 
(26,031
)
 
33,522

Preferred dividends
(8,490
)
 
(24,771
)
 
(16,822
)
 
(31,326
)
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS
$
(13,304
)
 
$
(29,082
)
 
$
(42,853
)
 
$
2,196

 
 
 
 
 
 
 
 
INCOME (LOSS) PER SHARE - BASIC AND DILUTED:
 
 
 
 
 
 
 
Basic:
 
 
 
 
 
 
 
Income (loss) from continuing operations attributable to common shareholders
$
(0.20
)
 
$
(0.40
)
 
$
(0.64
)
 
$
0.11

Loss from discontinued operations attributable to common shareholders

 
(0.09
)
 

 
(0.07
)
Net income (loss) attributable to common shareholders
$
(0.20
)
 
$
(0.49
)
 
$
(0.64
)
 
$
0.04

Weighted average common shares outstanding – basic
67,639

 
59,482

 
67,396

 
58,157

Diluted:
 
 
 
 
 
 
 
Income (loss) from continuing operations attributable to common shareholders
$
(0.20
)
 
$
(0.40
)
 
$
(0.64
)
 
$
0.11

Loss from discontinued operations attributable to common shareholders

 
(0.09
)
 

 
(0.07
)
Net income (loss) attributable to common shareholders
$
(0.20
)
 
$
(0.49
)
 
$
(0.64
)
 
$
0.04

Weighted average common shares outstanding – diluted
67,639

 
59,482

 
67,396

 
58,157

 
 
 
 
 
 
 
 
Dividends declared per common share
$
0.11

 
$
0.10

 
$
0.22

 
$
0.20

 
 
 
 
 
 
 
 
Amounts attributable to common shareholders:
 
 
 
 
 
 
 
Income (loss) from continuing operations, net of tax
$
(4,814
)
 
$
969

 
$
(26,031
)
 
$
37,768

Loss from discontinued operations, net of tax

 
(5,280
)
 

 
(4,246
)
Preferred dividends
(8,490
)
 
(24,771
)
 
(16,822
)
 
(31,326
)
Net income (loss) attributable to common shareholders
$
(13,304
)
 
$
(29,082
)
 
$
(42,853
)
 
$
2,196

See Notes to Consolidated Financial Statements.

2


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(in thousands)
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2012
 
2011
 
2012
 
2011
 
(Unaudited)
 
(Unaudited)
Net income (loss)
$
(5,940
)
 
$
(7,262
)
 
$
(30,493
)
 
$
36,620

Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
Change in unrealized loss on derivatives
(102
)
 
(24
)
 
(111
)
 
(16
)
Reclassification to interest expense
11

 
206

 
23

 
392

Total other comprehensive income (loss)
(91
)
 
182

 
(88
)
 
376

Comprehensive income (loss)
(6,031
)
 
(7,080
)
 
(30,581
)
 
36,996

Less: Comprehensive (income) loss attributable to noncontrolling interests in consolidated joint ventures
(54
)
 
(479
)
 
224

 
(1,445
)
Less: Comprehensive (income) loss attributable to redeemable noncontrolling interests in operating partnership
1,180

 
3,372

 
4,238

 
(1,766
)
Comprehensive income (loss) attributable to the Company
$
(4,905
)
 
$
(4,187
)
 
$
(26,119
)
 
$
33,785


See Notes to Consolidated Financial Statements.

3


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(Unaudited)
(in thousands)
 
Preferred Stock
 
 
 
Additional
Paid In
Capital
 
 
 
Accumulated
Other
Comprehensive
Income (Loss)
 
 
 
Noncontrolling
Interests In
Consolidated
Joint Ventures
 
 
 

Noncontrolling
Interests in
Operating
Partnership
 
Series A
 
Series D
 
Series E
 
Common Stock
 
 
Accumulated
Deficit
 
 
Treasury Stock
 
 
 
 
 
Shares
 
Amounts
 
Shares
 
Amounts
 
Shares
 
Amounts
 
Shares
 
Amounts
 
 
 
 
Shares
 
Amounts
 
 
Total
 
Balance at January 1, 2012
1,488

 
$
15

 
8,967

 
$
90

 
4,630

 
$
46

 
124,897

 
$
1,249

 
$
1,746,259

 
$
(609,272
)
 
$
(184
)
 
(56,864
)
 
$
(164,796
)
 
$
16,414

 
$
989,821

 
$
112,796

Equity-based Compensation

 

 

 

 

 

 

 

 
1,788

 

 

 

 

 

 
1,788

 
7,623

Forfeitures of Restricted Common Shares

 

 

 

 

 

 

 

 
56

 

 

 
(73
)
 
(589
)
 

 
(533
)
 

Issuance of Restricted Shares/Units

 

 

 

 

 

 

 

 
(556
)
 

 

 
204

 
556

 

 

 
64

Issuances of Preferred Shares
169

 
2

 
502

 
5

 

 

 

 

 
15,976

 

 

 

 

 

 
15,983

 

Dividends Declared- Common Shares

 

 

 

 

 

 

 

 

 
(14,998
)
 

 

 

 

 
(14,998
)
 

Dividends Declared- Preferred Shares- Series A

 

 

 

 

 

 

 

 

 
(1,746
)
 

 

 

 

 
(1,746
)
 

Dividends Declared- Preferred Shares- Series D

 

 

 

 

 

 

 

 

 
(9,867
)
 

 

 

 

 
(9,867
)
 

Dividends Declared – Preferred Shares- Series E

 

 

 

 

 

 

 

 

 
(5,209
)
 

 

 

 

 
(5,209
)
 

Net Unrealized Loss on Derivative Instruments

 

 

 

 

 

 

 

 

 

 
(98
)
 

 

 

 
(98
)
 
(13
)
Reclassification to Interest Expense

 

 

 

 

 

 

 

 

 

 
21

 

 

 

 
21

 
2

Contributions from Noncontrolling Interests

 

 

 

 

 

 

 

 

 

 

 

 

 
300

 
300

 

Distributions to Noncontrolling Interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
(4,543
)
Redemption Value Adjustment

 

 

 

 

 

 

 

 

 
(12,410
)
 

 

 

 

 
(12,410
)
 
12,410

Unvested Operating Partnership Units Adjustment

 

 

 

 

 

 

 

 
(2,365
)
 

 

 

 

 

 
(2,365
)
 
2,365

Net Loss

 

 

 

 

 

 

 

 

 
(26,031
)
 

 

 

 
(224
)
 
(26,255
)
 
(4,238
)
Balance at June 30, 2012
1,657

 
$
17

 
9,469

 
$
95

 
4,630

 
$
46

 
124,897

 
$
1,249

 
$
1,761,158

 
$
(679,533
)
 
$
(261
)
 
(56,733
)
 
$
(164,829
)
 
$
16,490

 
$
934,432

 
$
126,466


See Notes to Consolidated Financial Statements.

4


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
 
Six Months Ended
June 30,
 
2012
 
2011
Cash Flows from Operating Activities
(Unaudited)
Net income (loss)
$
(30,493
)
 
$
36,620

Adjustments to reconcile net income (loss) to net cash flow provided by operating activities:
 
 
 
Depreciation and amortization
68,539

 
66,196

Impairment charges
3,933

 
1,581

Gain on insurance settlements

 
(1,905
)
Amortization of loan costs, write-off of loan costs, and exit fees
2,678

 
3,338

Equity in (earnings) loss of unconsolidated joint ventures
10,281

 
(25,824
)
Income from financing derivatives
(15,935
)
 
(36,160
)
Gain on disposition of hotel properties

 
(2,961
)
Realized and unrealized gains on trading securities
(1,730
)
 
(39
)
Purchases of trading securities
(32,739
)
 

Sales of trading securities
32,538

 

Net settlement of trading derivatives
(1,435
)
 

Unrealized loss on derivatives
17,399

 
34,550

Equity-based compensation
9,369

 
5,360

Changes in operating assets and liabilities:
 
 
 
Restricted cash
7,511

 
(6,591
)
Accounts receivable and inventories
(13,123
)
 
(12,148
)
Prepaid expenses and other assets
(3,249
)
 
(3,247
)
Accounts payable and accrued expenses
14,817

 
8,844

Due to/from related parties
(239
)
 
(744
)
Due to/from third-party hotel managers
1,176

 
(5,713
)
Other liabilities
(1,094
)
 
(1,080
)
Net cash provided by operating activities
68,204

 
60,077

 
 
 
 
Cash Flows from Investing Activities
 
 
 
Proceeds from payments of notes receivable
123

 
22,487

Net proceeds from sales of hotel properties

 
144,077

Investment in unconsolidated joint venture

 
(145,750
)
Acquisition of condominium properties

 
(12,000
)
Improvements and additions to hotel properties
(44,086
)
 
(28,348
)
Insurance proceeds

 
748

Net cash used in investing activities
(43,963
)
 
(18,786
)
 
 
 
 
Cash Flows from Financing Activities
 
 
 
Borrowings on indebtedness
135,000

 
25,000

Repayments of indebtedness and capital leases
(180,912
)
 
(150,494
)
Payments of deferred loan costs
(3,666
)
 
(2,369
)
Payments of dividends
(35,044
)
 
(21,909
)
Payments for derivatives
(137
)
 
(25
)
Cash income from derivatives
16,028

 
36,407

Issuance of common stock

 
2,814

Issuances of preferred stock
15,983

 
80,832

Contributions from noncontrolling interests in consolidated joint ventures
300

 

Distributions to noncontrolling interests in consolidated joint ventures

 
(3,000
)
Repurchase of Series B-1 preferred stock

 
(72,986
)
Other
64

 
970

Net cash used in financing activities
(52,384
)
 
(104,760
)
 
 
 
 
Net decrease in cash and cash equivalents
(28,143
)
 
(63,469
)
Cash and cash equivalents at beginning of period
167,609

 
217,690

Cash and cash equivalents at end of period
$
139,466


$
154,221

Supplemental Cash Flow Information
 
 
 
Interest paid
$
68,873

 
$
66,273

Income taxes (refunded) paid
$
(204
)
 
$
1,551

Supplemental Disclosure of Non-Cash Investing and Financing Activity
 
 
 
Accrued interest added to principal of indebtedness
$
2,397

 
$
2,111

Asset contributed to unconsolidated joint venture
$

 
$
15,000


See Notes to Consolidated Financial Statements.

5


ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

1.
Organization and Description of Business

Ashford Hospitality Trust, Inc., together with its subsidiaries (“Ashford”), is a self-advised real estate investment trust (“REIT”) focused on investing in the hospitality industry across all segments and in all methods including direct real estate, securities, equity, and debt. We commenced operations in August 2003 with the acquisition of six hotels in connection with our initial public offering. We own our lodging investments and conduct our business through Ashford Hospitality Limited Partnership ("AHLP"), our operating partnership. Ashford OP General Partner LLC, a wholly-owned subsidiary of Ashford, serves as the sole general partner of our operating partnership. In this report, terms such as the "Company,” “we,” “us,” or “our” refer to Ashford Hospitality Trust, Inc. and all entities included in its consolidated financial statements.

As of June 30, 2012, we owned interests in the following hotel properties (all located in the United States):
92 hotel properties directly and four hotel properties through majority-owned investments in consolidated joint ventures, which represents 20,656 total rooms (or 20,395 net rooms excluding those attributable to our joint venture partners),
28 hotel properties through a 71.74% common equity interest and a 50.0% preferred equity interest in an unconsolidated joint venture (“PIM Highland JV”), which represents 8,084 total rooms (or 5,800 net rooms excluding those attributable to our joint venture partner), and
94 hotel condominium units at WorldQuest Resort in Orlando, Florida.

As of June 30, 2012, we also owned two notes receivable: a mezzanine loan with a carrying value of $3.2 million and a city government note of $8.1 million.

For federal income tax purposes, we elected to be treated as a REIT, which imposes limitations related to operating hotels. As of June 30, 2012, our 96 consolidated hotel properties ("legacy hotel properties") were leased or owned by our wholly owned subsidiaries that are treated as taxable REIT subsidiaries for federal income tax purposes (collectively, these subsidiaries are referred to as “Ashford TRS”). Ashford TRS then engages third-party or affiliated hotel management companies to operate the hotels under management contracts. Hotel operating results related to these properties are included in the consolidated statements of operations. As of June 30, 2012, the 28 hotel properties owned by our unconsolidated joint venture, PIM Highland JV, are leased to its wholly owned subsidiary that is treated as a taxable REIT subsidiary for federal income tax purposes.

As of June 30, 2012, Remington Lodging & Hospitality, LLC, together with its affiliates (“Remington Lodging”), which is beneficially wholly owned by Mr. Archie Bennett, Jr., our Chairman, and Mr. Monty J. Bennett, our Chief Executive Officer, managed 45 of our 96 legacy hotel properties, 21 of the 28 PIM Highland JV hotel properties, and WorldQuest Resort. Third-party management companies managed the remaining hotel properties.

2.
Significant Accounting Policies

Basis of Presentation – The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. These consolidated financial statements include the accounts of Ashford, its majority-owned subsidiaries, and its majority-owned joint ventures in which it has a controlling interest. All significant intercompany accounts and transactions between consolidated entities have been eliminated in these consolidated financial statements. These consolidated financial statements and related notes should be read in conjunction with the consolidated financial statements and notes thereto included in our 2011 Annual Report to Shareholders on Form 10-K and Form 10-K/A filed with the Securities and Exchange Commission (“SEC”) on February 28, 2012 and March 26, 2012, respectively.

The following items affect reporting comparability related to our consolidated financial statements:

Historical seasonality patterns at some of our properties cause fluctuations in our overall operating results. Consequently, operating results for the three and six months ended June 30, 2012 are not necessarily indicative of the results that may be expected for the year ending December 31, 2012.

6

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)

Marriott International, Inc. (“Marriott”) manages 40 of our legacy hotel properties. For these Marriott-managed hotels, the fiscal year reflects twelve weeks of operations in each of the first three quarters of the year and 16 weeks for the fourth quarter of the year. Therefore, in any given quarterly period, period-over-period results will have different ending dates. For Marriott-managed hotels, the second quarters of 2012 and 2011 ended June 15 and June 17, respectively.

Use of Estimates – The preparation of these consolidated financial statements in accordance with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.

Investments in Hotel Properties – Hotel properties are generally stated at cost. However, four hotel properties contributed upon Ashford's formation in 2003 are stated at the predecessor's historical cost, net of impairment charges, if any, plus a partial step-up related to the acquisition of noncontrolling interests from third parties associated with certain of these properties. For hotel properties owned through our majority-owned joint ventures, the carrying basis attributable to the joint venture partners' minority ownership is recorded at the predecessor's historical cost, net of any impairment charges, while the carrying basis attributable to our majority ownership is recorded based on the allocated purchase price of our ownership interests in the joint ventures. All improvements and additions which extend the useful life of the hotel properties are capitalized.

Impairment of Investment in Hotel Properties – Hotel properties are reviewed for impairment whenever events or changes in circumstances indicate that their carrying amounts may not be recoverable. We test impairment by using current or projected cash flows over the estimated useful life of the asset. In evaluating impairment of hotel properties, we make many assumptions and estimates, including projected cash flows, expected holding period, and expected useful life. We may also use fair values of comparable assets. If an asset is deemed to be impaired, we record an impairment charge for the amount that the property's net book value exceeds its estimated fair value. For the three and six months ended June 30, 2012, we recognized an impairment charge of $4.1 million related to our Hilton hotel property in Tucson, Arizona, which is included in continuing operations. For the three and six months ended June 30, 2011, no impairment charges were recorded for investment in hotel properties included in continuing operations.

Notes Receivable – Mezzanine loan financing, classified as notes receivable, represents loans held for investment and intended to be held to maturity. Accordingly, these notes are recorded at cost, net of unamortized loan origination costs and fees, loan purchase discounts, and allowance for losses when a loan is deemed to be impaired. Premiums, discounts, and net origination fees are amortized or accreted as an adjustment to interest income using the effective interest method over the life of the loan. We discontinue recording interest and amortizing discounts/premiums when the contractual payment of interest and/or principal is not received. Payments received on impaired nonaccrual loans are recorded as adjustments to impairment charges. No interest income was recorded for the three and six months ended June 30, 2012 and 2011.

Variable interest entities (“VIEs”), as defined by authoritative accounting guidance, must be consolidated by their controlling interest beneficiaries if the VIEs do not effectively disperse risks among the parties involved. Our remaining mezzanine note receivable at June 30, 2012 is secured by a hotel property and is subordinate to the controlling interest in the secured hotel property. Although the note receivable is considered to be a variable interest in the entity that owns the related hotel, we are not considered to be the primary beneficiary of the hotel property as a result of holding the loan. Therefore, we do not consolidate the hotel property for which we have provided financing. We will evaluate interests in entities acquired or created in the future to determine whether such entities should be consolidated. In evaluating VIEs, our analysis involves considerable management judgment and assumptions.

Impairment of Notes Receivable – We review notes receivable for impairment each reporting period. A loan is impaired when, based on current information and events, collection of all amounts recorded as assets on the balance sheet is no longer considered probable. We apply normal loan review and underwriting procedures (as may be implemented or modified from time to time) in making that judgment.

When a loan is impaired, we measure impairment based on the present value of expected cash flows discounted at the loan’s effective interest rate against the value of the asset recorded on the balance sheet. We may also measure impairment based on a loan’s observable market price or the fair value of collateral if the loan is collateral-dependent. Loan impairments are recorded as a valuation allowance and a charge to earnings. Our assessment of impairment is based on considerable judgment and estimates. No impairment charges were recorded during the three and six months ended June 30, 2012 and 2011. Valuation adjustments of $95,000 and $187,000 on previously impaired notes were credited to impairment charges during the three and six months ended

7

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)

June 30, 2012, respectively. Valuation adjustments of $4.3 million and $4.7 million on previously impaired notes were credited to impairment charges during the three and six months ended June 30, 2011, respectively.
  
Investments in Unconsolidated Joint Ventures – Investments in unconsolidated joint ventures, in which we have ownership interests ranging from 14.4% to 71.74%, are accounted for under the equity method of accounting by recording the initial investment and our percentage of interest in the joint ventures' net income (loss). We review investments in our unconsolidated joint ventures for impairment in each reporting period. An investment is impaired when its estimated fair value is less than the carrying amount of our investment. Any impairment is recorded in equity earnings (loss) in unconsolidated joint ventures. No such impairments were recorded in the three and six months ended June 30, 2012 and 2011.

Our investments in unconsolidated joint ventures are considered to be variable interests in the underlying entities. VIEs, as defined by authoritative accounting guidance, must be consolidated by a reporting entity if the reporting entity is the primary beneficiary because it has (i) the power to direct the VIE’s activities that most significantly impact the VIE’s economic performance, (ii) an implicit financial responsibility to ensure that the VIE operates as designed, and (iii) the obligation to absorb losses of the VIE or the right to receive benefits from the VIE. Because we do not have the power and financial responsibility to direct our unconsolidated joint ventures’ activities and operations, we are not considered to be the primary beneficiary of these joint ventures. Although we have a 71.74% majority ownership in PIM Highland JV, all major decisions related to the joint venture, including establishment of policies and operating procedures with respect to business affairs and incurring obligations and expenditures, are subject to the approval of an executive committee, which is comprised of four persons with us and our joint venture partner each designating two of those persons. As a result, we utilize the equity accounting method with respect to PIM Highland JV, which had a carrying value of $169.2 million at June 30, 2012 based on our share of the joint venture’s equity. We will evaluate the interests in entities acquired or created in the future to determine whether such entities should be consolidated. In evaluating VIEs, our analysis involves considerable management judgment and assumptions.

Assets Held for Sale and Discontinued Operations – We classify assets as held for sale when management has obtained a firm commitment from a buyer and consummation of the sale is considered probable and expected within one year. In addition, we deconsolidate a property when it becomes subject to the control of a government, court, administrator, or regulator and we effectively lose control of the property/subsidiary. When deconsolidating a property/subsidiary, we recognize a gain or loss in net income measured as the difference between the combined fair values of any consideration received plus any retained noncontrolling investment in the former subsidiary at the date the subsidiary is deconsolidated and the carrying amount of the former property/subsidiary. The related operations of assets held for sale are reported as discontinued if a) such operations and cash flows can be clearly distinguished, both operationally and financially, from our ongoing operations, b) such operations and cash flows will be eliminated from ongoing operations once the disposal occurs, and c) we will not have any significant continuing involvement subsequent to the disposal.

During the three and six months ended June 30, 2012, no hotel properties were classified as assets held for sale or reported as discontinued operations. During the three and six months ended June 30, 2011, assets held for sale and discontinued operations included four hotel properties, of which a net gain of $3.0 million was recognized related to the three hotels sold during the six months ended June 30, 2011 and an impairment charge of $6.2 million was recognized related to the fourth hotel which was under contract to sell at June 30, 2011.     

Investments in Securities and Other – Securities and other investments, including U.S. treasury bills, stocks, and put and call options of certain publicly traded companies, are recorded at fair value. Put and call options are considered derivatives. The fair value of these investments is based on the closing price as of the balance sheet date and is reported as “Investments in securities and other” or “Liabilities associated with investments in securities and other” in the consolidated balance sheets. On the consolidated statements of operations, net investment income, including interest income (expense), dividends and related costs incurred, and realized gains or losses, is reported as a component of “Other income” while unrealized gains and losses on these investments are reported as “Unrealized gain (loss) on investments."

Revenue Recognition – Hotel revenues, including room, food, beverage, and ancillary revenues such as long-distance telephone service, laundry, parking, and space rentals, are recognized when services have been rendered. In 2011, rental income represents income from leasing a hotel property to a third-party tenant on a triple-net operating lease, which included base rent recognized on a straight-line basis over the lease term and variable rent recognized when earned. The remaining 11% ownership in this hotel property was assigned to us in December 2011 and the lease agreement was canceled. Interest income is recognized when earned. We discontinue recording interest and amortizing discounts/premiums when the contractual payment of interest and/or principal is not received. Asset management fees are recognized when services are rendered. Sales taxes collected from customers

8

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)

and submitted to taxing authorities are not recorded in revenue.

Derivatives and Hedges – We primarily use interest rate derivatives to hedge our risks and to capitalize on the historical correlation between changes in LIBOR (London Interbank Offered Rate) and RevPAR (Revenue per Available Room). Interest rate derivatives could include swaps, caps, floors, flooridors, and corridors. We assess the effectiveness of each hedging relationship by comparing changes in fair value or cash flows of the derivative hedging instrument with the changes in fair value or cash flows of the designated hedged item or transaction. We also use credit default swaps to hedge financial and capital market risk. All these derivatives are subject to master netting settlement arrangements and the credit default swaps are subject to credit support annexes. For credit default swaps, cash collateral is posted by us as well as our counterparty. We offset the fair value of the derivative and the obligation/right to return/reclaim cash collateral.

Derivatives are recorded at fair value and reported as “Derivative assets” or “Derivative liabilities” while credit default swaps are recorded at fair value as “Investments in securities and other” or “Liabilities associated with investments in securities and other” in the consolidated balance sheets. Accrued interest on non-hedge designated interest rate derivatives is included in “Accounts receivable, net” in the consolidated balance sheets. For interest rate derivatives designated as cash flow hedges:

a) the effective portion of changes in fair value is initially reported as a component of “Accumulated Other Comprehensive Income (Loss)” (“OCI”) in the equity section of the consolidated balance sheets and reclassified to interest expense in the consolidated statements of operations in the period during which the hedged transaction affects earnings, and

b) the ineffective portion of changes in fair value is recognized directly in earnings as “Unrealized gain (loss) on derivatives” in the consolidated statements of operations.

For non-hedge designated interest rate derivatives and credit default swaps, changes in fair value are recognized in earnings as “Unrealized gain (loss) on derivatives” in the consolidated statements of operations.

Income Taxes - As a REIT, we generally will not be subject to federal corporate income tax on the portion of our net income (loss) that does not relate to taxable REIT subsidiaries. However, Ashford TRS is treated as a taxable REIT subsidiary for federal income tax purposes. In accordance with authoritative accounting guidance, we account for income taxes related to Ashford TRS using the asset and liability method under which deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective bases. In addition, the analysis utilized by us in determining our deferred tax asset valuation allowance involves considerable management judgment and assumptions.

Recently Adopted Accounting Standards – In May 2011, the FASB issued accounting guidance for common fair value measurement and disclosure requirements. The guidance requires disclosures of (i) quantitative information about the significant unobservable inputs used for level 3 measurements; (ii) description of the valuation processes surrounding level 3 measurements; (iii) narrative description of the sensitivity of recurring level 3 measurements to unobservable inputs; (iv) hierarchy classification for items whose fair value is only disclosed in the footnotes; and (v) any transfers between level 1 and 2 of the fair value hierarchy. The new accounting guidance is effective during interim and annual periods beginning after December 15, 2011. We have adopted this accounting guidance and made the additional required disclosures in Notes 10, 11, and 12. The adoption of this accounting guidance did not affect our financial position or results of operations.
 
Recently Issued Accounting Standards – In December 2011, the FASB issued accounting guidance to clarify how to determine whether a reporting entity should derecognize the in-substance real estate upon loan defaults when it ceases to have a controlling interest in a subsidiary that is in-substance real estate. Under this guidance, a reporting entity would not satisfy the requirements to derecognize the in-substance real estate before the legal transfer of the real estate to the lender and the extinguishment of the related non-recourse indebtedness. That is, even if the reporting entity ceases to have a controlling financial interest, the reporting entity would continue to include the real estate, debt, and the results of the subsidiary’s operations in its consolidated financial statements until legal title to the real estate is transferred to legally satisfy the debt. The new accounting guidance is effective for fiscal years, and interim periods within those years, beginning on or after June 15, 2012. Early adoption is permitted. We will adopt the new derecognition requirements when a derecognition event occurs and do not expect the adoption will have a material impact on our financial position and results of operations.

In December 2011, the FASB issued accounting guidance to require disclosures about offsetting assets and liabilities. Entities are required to disclose both gross and net information about both instruments and transactions eligible for offset in the

9

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)

statement of financial position and instruments and transactions subject to an agreement similar to a master netting arrangement. This scope would include derivatives, sale and repurchase agreements, reverse sale and repurchase agreements, and securities-borrowing and securities-lending arrangements. The new accounting guidance is effective for fiscal years, and interim periods within those years, beginning after January 1, 2013 and the disclosures should be reported retrospectively for all comparative periods presented. We do not expect any material impact on our financial position and results of operations from the adoption of this accounting guidance but will make the required additional disclosures upon adoption.

Reclassifications – Certain amounts in the consolidated financial statements for the three and six months ended June 30, 2011 have been reclassified to conform with the 2012 presentation. These reclassifications have no effect on our cash flows, equity, or net income (loss) previously reported.

3.
Summary of Significant Transactions

Credit Facility Capacity Expansion - On February 21, 2012, we expanded our borrowing capacity under our $105.0 million senior credit facility to an aggregate $145.0 million, with the option, subject to lender approval, to further expand the facility to an aggregate size of $225.0 million.

At-the-Market Preferred Stock Offering – On March 2, 2012, we commenced issuances of preferred stock under our at-the-market (“ATM”) program with an investment banking firm pursuant to which we may issue up to 700,000 shares of 8.55% Series A Cumulative Preferred Stock and up to 700,000 shares of 8.45% Series D Cumulative Preferred Stock at market prices up to $30.0 million in total proceeds. During the three and six months ended June 30, 2012, we issued 48,575 and 169,306 shares of 8.55% Series A Cumulative Preferred Stock for $1.2 million and $4.2 million gross proceeds, respectively, and 252,227 and 501,909 shares of 8.45% Series D Cumulative Preferred Stock for $6.2 million and $12.3 million gross proceeds, respectively. Such proceeds, net of commissions and other expenses, were $7.3 million and $16.0 million for the three and six months ended June 30, 2012, respectively.

Refinanced our $167.2 Million Mortgage Loan - On May 9, 2012, we refinanced our $167.2 million mortgage loan, due May 2012, having an interest rate of LIBOR plus 1.65%, with a $135.0 million mortgage loan, due May 2014, having an interest rate of LIBOR plus 6.50%. Our Doubletree Guest Suites hotel property in Columbus, Ohio, which was one of ten hotels securing our $167.2 million mortgage loan, is no longer encumbered as nine hotels secure our $135.0 million mortgage loan.

4.
Investments in Hotel Properties

Investments in hotel properties consisted of the following (in thousands):
 
June 30,
2012
 
December 31,
2011
 
 
 
 
Land
$
486,458

 
$
487,184

Buildings and improvements
2,790,569

 
2,779,828

Furniture, fixtures, and equipment
304,897

 
276,292

Construction in progress
5,374

 
5,841

Condominium properties
12,691

 
12,661

Total cost
3,599,989

 
3,561,806

Accumulated depreciation
(670,876
)
 
(603,907
)
Investment in hotel properties, net
$
2,929,113

 
$
2,957,899


At June 30, 2012, our Hilton hotel property in Tucson, Arizona, which is included in continuing operations, had a reasonable probability of being sold or foreclosed upon as operating cash flows are not anticipated to cover principal and interest payments of the related $19.7 million debt secured by this hotel. In addition, regarding this loan, we did not make our $93,500 interest payment due on August 1, 2012. Based on our assessment, which included marketing this hotel for sale, we concluded that the carrying value of this asset would not be recoverable. Consequently, in the second quarter of 2012, we recognized an impairment charge of $4.1 million related to this hotel, which reduced its carrying value to $19.7 million and represents our estimate of its fair value. The impairment charge was based on methodologies discussed in Note 2, which are considered level 3

10

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)

valuation techniques.

5.
Notes Receivable

As of June 30, 2012 and December 31, 2011, in connection with the restructuring of a joint venture, we owned a note receivable of $8.1 million from a city government. The note bears interest at a rate of 12.85% and matures in 2018.

In addition, as of June 30, 2012 and December 31, 2011, we had one mezzanine loan receivable with a net carrying value of $3.2 million and $3.1 million, respectively, net of a valuation allowance of $8.5 million and $8.7 million, respectively. This note is secured by one hotel property, bears interest at a rate of 6.09%, and matures in 2017. All required payments on this loan are current. Ongoing payments are treated as reductions of carrying value with related valuation allowance adjustments recorded as credits to impairment charges.

6.
Investment in Unconsolidated Joint Ventures
    
Effective March 10, 2011, PIM Highland JV, a 28-hotel-property portfolio, became an investment in unconsolidated joint venture when we acquired a 71.74% common equity interest and a $25.0 million, or 50%, preferred equity interest earning an accrued but unpaid 15% annual return with priority over common equity distributions. Although we have majority ownership in PIM Highland JV, all major decisions related to the joint venture, including establishment of policies and operating procedures with respect to business affairs and incurring obligations and expenditures, are subject to the approval of an executive committee, which is comprised of four persons with us and our joint venture partner each designating two of those persons. As a result, we utilize the equity accounting method with respect to PIM Highland JV, which had a carrying value of $169.2 million and $179.5 million at June 30, 2012 and December 31, 2011, respectively. Upon its inception in 2011, PIM Highland JV recognized a gain of $82.1 million (which was finalized in the fourth quarter of 2011), of which our share was $46.3 million, related to a bargain purchase and settlement of a preexisting relationship.

Mortgage and mezzanine loans securing PIM Highland JV are nonrecourse to the borrowers, except for customary exceptions or carve-outs that trigger recourse liability to the borrowers in certain limited instances. Recourse obligations typically include only the payment of costs and liabilities suffered by the lenders as a result of the occurrence of certain bad acts on the part of the borrower. However, in certain cases, the carve-outs could trigger recourse obligations on the part of the borrower with respect to repayment of all or a portion of the outstanding principal amount of the loans. We have entered into customary guaranty agreements pursuant to which we guaranty payment of any recourse liabilities of the borrowers that result from non-recourse carve-outs (which include, but are not limited to, fraud, misrepresentation, willful conduct resulting in waste, misappropriations of rents following an event of default, voluntary bankruptcy filings, unpermitted transfers of collateral, and certain environmental liabilities). In the opinion of management, none of these guaranty agreements, either individually or in the aggregate, are likely to have a material adverse effect on our business, results of operations, or financial condition. 

The following tables summarize the consolidated balance sheets as of June 30, 2012 and December 31, 2011 and the consolidated statements of operations for the three and six months ended June 30, 2012, the three months ended June 30, 2011, and the period from March 10, 2011 (inception) through June 30, 2011 of the PIM Highland JV (in thousands):
PIM Highland JV
Consolidated Balance Sheets
 
June 30,
2012
 
December 31,
2011
Total assets
$
1,395,569

 
$
1,400,264

 
 
 
 
Total liabilities
1,141,339

 
1,132,977

Members' equity
254,230

 
267,287

Total liabilities and members' equity
$
1,395,569

 
$
1,400,264

 
 
 
 
Our ownership interest in PIM Highland JV
$
169,246

 
$
179,527



11

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)

PIM Highland JV
Consolidated Statements of Operations
 
 
 
 
 
 
 
Period
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
From March 10
 to June 30,
 
2012
 
2011
 
2012
 
2011
 
 
 
 
 
 
 
 
Total revenue
$
112,802

 
$
107,995

 
$
206,054

 
$
131,474

Deprecation and amortization
(18,026
)
 
(17,672
)
 
(35,811
)
 
(23,522
)
Corporate, general, and administrative
(1,133
)
 
(797
)
 
(2,074
)
 
(970
)
Other operating expenses
(76,010
)
 
(75,110
)
 
(147,351
)
 
(108,888
)
Operating income (loss)
17,633

 
14,416

 
20,818

 
(1,906
)
Interest expense and amortization of loan costs
(15,863
)
 
(15,006
)
 
(31,366
)
 
(18,874
)
Gain recognized at acquisition (1)

 

 

 
75,372

Other expenses
(1
)
 
(1,049
)
 
(45
)
 
(1,639
)
Income tax expense
(1,089
)
 
(1,568
)
 
(2,463
)
 
(1,807
)
Net income (loss)
$
680

 
$
(3,207
)
 
$
(13,056
)
 
$
51,146

 
 
 
 
 
 
 
 
Our equity in earnings (loss) of PIM Highland JV
$
23

 
$
(2,301
)
 
$
(10,281
)
 
$
25,824


(1) In the fourth quarter of 2011, upon completion of the purchase price allocation, this gain was adjusted to $82.1 million.

Additionally, as of June 30, 2012 and December 31, 2011, we had a 14.4% subordinated beneficial interest in a trust that holds the Four Seasons hotel property in Nevis, which had a zero carrying value.

7.
Assets Held for Sale and Discontinued Operations

During the six months ended June 30, 2011, we a) recognized a net gain of $3.0 million related to sales of the JW Marriott San Francisco in California, the Hilton Rye Town in New York, and the Hampton Inn Houston in Texas, which were sold during that period, and b) recognized an impairment charge of $6.2 million related to the Hampton Inn hotel in Jacksonville, Florida, which was sold in the third quarter of 2011. Operating results of these hotel properties are reported as discontinued operations for all periods presented. No hotel properties were recorded as discontinued operations for the three and six months ended June 30, 2012.

The following table summarizes the operating results of the discontinued hotel properties (in thousands):

12

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)

 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2011
 
 
2011
 
 
 
 
 
 
Hotel revenues
 
$
747

 
 
$
10,248

Hotel operating expenses
 
(415
)
 
 
(7,910
)
Operating income
 
332

 
 
2,338

Property taxes, insurance, and other
 
(86
)
 
 
(769
)
Depreciation and amortization
 
(196
)
 
 
(392
)
Impairment charges
 
(6,237
)
 
 
(6,237
)
Gain on disposal of properties
 
158

 
 
2,961

Interest expense and amortization of loan costs
 

 
 
(687
)
Write-off of premiums, loan costs, and exit fees
 

 
 
(948
)
Loss from discontinued operations before income tax expense
 
(6,029
)
 
 
(3,734
)
Income tax expense
 

 
 
(85
)
Loss from discontinued operations
 
(6,029
)
 

(3,819
)
Income from discontinued operations attributable to noncontrolling interest in consolidated joint venture
 

 
 
(1,031
)
Loss from discontinued operations attributable to redeemable noncontrolling interest in operating partnership
 
749

 
 
604

Loss from discontinued operations attributable to the Company
 
$
(5,280
)
 

$
(4,246
)

13

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)


8.
Indebtedness

Indebtedness consisted of the following (in thousands):

Indebtedness
Collateral
Maturity
Interest Rate
 
June 30, 2012
 
December 31, 2011
 
 
 
 
 
 
 
 
 
 
Mortgage loan
2 hotels
Aug-13
LIBOR (1) + 2.75%
 
$
143,667

 
$
145,667

 
Mortgage loan (3)
5 hotels
Mar-14
LIBOR (1) + 4.50%
 
176,400

 
178,400

 
Mortgage loan
1 hotel
May-14
8.32%
 
5,381

 
5,476

 
Mortgage loan (2)
9 hotels
May-14
LIBOR (1) + 6.5%
 
135,000

 
167,202

 
Senior credit facility (4)
Various
Sep-14
LIBOR (1) + 2.75% to 3.5%
 

 

 
Mortgage loan
1 hotel
Dec-14
Greater of 5.5% or LIBOR (1) + 3.5%
 
19,740

 
19,740

 
Mortgage loan
8 hotels
Dec-14
5.75%
 
105,787

 
106,863

 
Mortgage loan
10 hotels
Jul-15
5.22%
 
154,172

 
155,831

 
Mortgage loan
8 hotels
Dec-15
5.7%
 
97,860

 
98,786

 
Mortgage loan (5)
5 hotels
Dec-15
12.72%
 
152,929

 
151,185

 
Mortgage loan
5 hotels
Feb-16
5.53%
 
111,310

 
112,453

 
Mortgage loan
5 hotels
Feb-16
5.53%
 
92,310

 
93,257

 
Mortgage loan
5 hotels
Feb-16
5.53%
 
79,960

 
80,782

 
Mortgage loan (6)
1 hotel
Apr-17
5.91%
 
34,935

 
35,000

 
Mortgage loan
2 hotels
Apr-17
5.95%
 
128,014

 
128,251

 
Mortgage loan
3 hotels
Apr-17
5.95%
 
260,497

 
260,980

 
Mortgage loan
5 hotels
Apr-17
5.95%
 
115,386

 
115,600

 
Mortgage loan
5 hotels
Apr-17
5.95%
 
103,714

 
103,906

 
Mortgage loan
5 hotels
Apr-17
5.95%
 
157,813

 
158,105

 
Mortgage loan
7 hotels
Apr-17
5.95%
 
126,232

 
126,466

 
TIF loan (6)
1 hotel
Jun-18
12.85%
 
8,098

 
8,098

 
Mortgage loan
1 hotel
Nov-20
6.26%
 
103,170

 
103,759

 
Mortgage loan
1 hotel
Apr-34
Greater of 6% or Prime + 1%
 
6,568

 
6,651

 
Total
 
 
 
 
$
2,318,943

 
$
2,362,458

 
____________________________________
(1) LIBOR rates were 0.246% and 0.295% at June 30, 2012 and December 31, 2011, respectively.
(2) On May 9, 2012, we refinanced our $167.2 million mortgage loan, due May 2012, having an interest rate of LIBOR plus 1.65%, with a $135.0 million mortgage loan, due May 2014, having an interest rate of LIBOR plus 6.50%, which has three one-year extension options subject to satisfaction of certain conditions.
(3) This mortgage loan has a one-year extension option subject to satisfaction of certain conditions.
(4) On February 21, 2012, we expanded our borrowing capacity under our $105.0 million senior credit facility to an aggregate $145.0 million, with the option, subject to lender approval, to further expand the facility to an aggregate size of $225.0 million.
(5) This mortgage loan includes reverse amortization of 8% on $45 million of the original principal balance plus 12% on the cumulative reverse amortization. Since the date at which we obtained this loan, the reverse amortization has resulted in a principal increase of $10.9 million.
(6) These loans are collateralized by the same property.

We are required to maintain certain financial ratios under various debt and derivative agreements. If we violate covenants in any debt or derivative agreement, we could be required to repay all or a portion of our indebtedness before maturity at a time when we might be unable to arrange financing for such repayment on attractive terms, if at all. Violations of certain debt covenants may result in us being unable to borrow unused amounts under a line of credit, even if repayment of some or all borrowings is not required. The assets of certain of our subsidiaries are pledged under non-recourse indebtedness and are not available to satisfy the debts and other obligations of Ashford or AHLP, our operating partnership, and the liabilities of such subsidiaries do not constitute the obligations of Ashford or AHLP. Presently, our existing financial covenants are non-recourse and primarily relate to maintaining minimum debt coverage ratios, maintaining an overall minimum net worth, maintaining a maximum loan-to-value ratio, and maintaining an overall minimum total assets. As of June 30, 2012, we were in compliance in all material respects with all covenants or other requirements set forth in our debt and related agreements as amended.

14

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)


We have derivative agreements that incorporate the loan covenant provisions of our senior credit facility requiring us to maintain certain minimum financial covenant ratios with respect to our indebtedness. Failure to comply with the covenant provisions would result in us being in default on any derivative instrument obligations covered by the applicable agreement. At June 30, 2012, we were in compliance with all the covenants under the senior credit facility and the fair value of derivatives that incorporate our senior credit facility covenant provisions was an asset of $22.3 million, consisting of interest rate derivatives.

9.
Income (Loss) Per Share

Basic income (loss) per common share is calculated using the two-class method by dividing net income (loss) attributable to common shareholders by the weighted average number of common shares outstanding during the period. Diluted income (loss) per common share is calculated using the two-class method, or treasury stock method if more dilutive, and reflects the potential dilution that could occur if securities or other contracts to issue common shares were exercised or converted into common shares, whereby such exercise or conversion would result in lower income per share. The following table reconciles the amounts used in calculating basic and diluted income (loss) per share (in thousands, except per share amounts):
 
Three Months Ended
June 30,
 
 Six Months Ended
  June 30,
 
2012
 
2011
 
2012
 
2011
Income (loss) from continuing operations allocated to common shareholders:
 
 
 
 
 
 
 
Income (loss) from continuing operations attributable to the Company
$
(4,814
)
 
$
969

 
$
(26,031
)
 
$
37,768

Less: Dividends on preferred stocks
(8,490
)
 
(24,771
)
 
(16,822
)
 
(31,326
)
Less: Dividends on common stock
(7,442
)
 
(6,009
)
 
(14,838
)
 
(11,840
)
Less: Dividends on unvested restricted shares
(56
)
 
(94
)
 
(160
)
 
(204
)
Less: Income from continuing operations allocated to unvested shares

 

 

 

Undistributed income (loss) from continuing operations
(20,802
)
 
(29,905
)
 
(57,851
)
 
(5,602
)
Add back: Dividends on common stock
7,442

 
6,009

 
14,838

 
11,840

Distributed and undistributed income (loss) from continuing operations - basic and diluted
$
(13,360
)
 
$
(23,896
)
 
$
(43,013
)
 
$
6,238

 
 
 
 
 
 
 
 
Loss from discontinued operations allocated to common shareholders:
 
 
 
 
 
 
 
Loss from discontinued operations - basic and diluted
$

 
$
(5,280
)
 
$

 
$
(4,246
)
 
 
 
 
 
 
 
 
Weighted average shares outstanding:
 
 
 
 
 
 
 
Weighted average shares outstanding - basic and diluted
67,639

 
59,482

 
67,396

 
58,157

 
 
 
 
 
 
 
 
Basic income (loss) per share:

 
 
 
 
 
 
 
Income (loss) from continuing operations allocated to common shareholders per share
$
(0.20
)
 
$
(0.40
)
 
$
(0.64
)
 
$
0.11

Loss from discontinued operations allocated to common shareholders per share

 
(0.09
)
 

 
(0.07
)
Net income (loss) allocated to common shareholders per share
$
(0.20
)
 
$
(0.49
)
 
$
(0.64
)
 
$
0.04

 
 
 
 
 
 
 
 
Diluted income (loss) per share:
 
 
 
 
 
 
 
Income (loss) from continuing operations allocated to common shareholders per share
$
(0.20
)
 
$
(0.40
)
 
$
(0.64
)
 
$
0.11

Loss from discontinued operations allocated to common shareholders per share

 
(0.09
)
 

 
(0.07
)
Net income (loss) allocated to common shareholders per share
$
(0.20
)
 
$
(0.49
)
 
$
(0.64
)
 
$
0.04


Due to the anti-dilutive effect, the computation of diluted income (loss) per diluted share does not reflect adjustments for the following items (in thousands):


15

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)

 
Three Months Ended
 June 30,
 
Six Months Ended
June 30,
 
2012
 
2011
 
2012
 
2011
Income (loss) from continuing operations allocated to common shareholders is not adjusted for:
 
 
 
 
 
 
Income allocated to unvested restricted shares
$
56

 
$
94

 
$
160

 
$
204

Loss attributable to noncontrolling interest in operating partnership units
(1,180
)
 
(2,640
)
 
(4,238
)
 
2,332

Dividends to Series B-1 preferred stock

 
17,713

 

 
18,737

Total
$
(1,124
)
 
$
15,167

 
$
(4,078
)
 
$
21,273

 
 
 
 
 
 
 
 
Weighted average diluted shares are not adjusted for:
 
 
 
 
 
 
 
Effect of unvested restricted shares
101

 
616

 
266

 
702

Effect of assumed conversion of operating partnership units
17,577

 
15,550

 
17,129

 
14,851

Effect of assumed conversion of Series B-1 preferred stock

 
2,788

 

 
5,018

Total
17,678

 
18,954

 
17,395

 
20,571

10.
Derivative Instruments and Hedging

Interest Rate Derivatives – We are exposed to risks arising from our business operations, economic conditions, and financial markets. To manage these risks, we primarily use interest rate derivatives to hedge our debt and potentially improve cash flows. We also use non-hedge derivatives to capitalize on the historical correlation between changes in LIBOR and RevPAR. Interest rate derivatives may include interest rate swaps, caps, flooridors, and corridors. All these derivatives are subject to master netting settlement arrangements. To mitigate nonperformance risk, we routinely rely on a third party’s analysis of the creditworthiness of the counterparties, which supports our belief that the counterparties’ nonperformance risk is limited. All derivatives are recorded at fair value.

Credit Default Swap Derivatives – In August 2011, we entered into credit default swap transactions for a notional amount of $100.0 million to hedge financial and capital market risk for an upfront cost of $8.2 million that was subsequently returned to us as collateral by our counterparty. A credit default swap is a derivative contract that functions like an insurance policy against the credit risk of an entity or obligation.  The seller of protection assumes the credit risk of the reference obligation from the buyer (us) of protection in exchange for annual premium payments.  If a default or a loss, as defined in the credit default swap agreements, occurs on the underlying bonds, then the buyer of protection is protected against those losses.  The only liability for us, the buyer, is the annual premium and any change in value of the underlying CMBX index (if the trade is terminated prior to maturity).  For all CMBX trades completed to date, we were the buyer of protection.  Credit default swaps are subject to master netting settlement arrangements and credit support annexes. Assuming the underlying bonds pay off at par over their remaining average life, our total exposure for these trades is approximately $8.5 million. Cash collateral is posted by us as well as our counterparty. We offset the fair value of the derivative and the obligation/right to return/reclaim cash collateral. The change in the market value of the credit default swaps is settled net through posting cash collateral or reclaiming cash collateral between us and our counterparty when the change in market value is over $250,000. As of June 30, 2012 and December 31, 2011, the credit default swap had a net carrying value of a liability of $275,000 and $2,000, respectively, which is included in “Liabilities associated with investments in securities and other” in the consolidated balance sheets. For the three and six months ended June 30, 2012, we recognized an unrealized gain of $487,000 and an unrealized loss of $1.7 million, respectively, that are included in “Unrealized loss on derivatives” in the consolidated statements of operations.

Investment in Securities and Other – During the second quarter of 2011, our Board of Directors authorized the formation of a subsidiary to invest in public securities, including stocks and put and call options. Put and call option transactions are considered derivatives. At June 30, 2012, we had investments in these derivatives totaling $1.1 million and liabilities of $1.8 million. At December 31, 2011, we had investments in these derivatives totaling $1.0 million and liabilities of $486,000.

11.
Fair Value Measurements

Fair Value Hierarchy – For disclosure purposes, financial instruments, whether measured at fair value on a recurring or nonrecurring basis or not measured at fair value, are classified in a hierarchy consisting of three levels based on the observability of valuation inputs in the market place as discussed below:
Level 1: Fair value measurements that are quoted prices (unadjusted) in active markets that we have the ability to access

16

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)

for identical assets or liabilities. Market price data generally is obtained from exchange or dealer markets.
Level 2: Fair value measurements based on inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar assets and liabilities in active markets and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals.
Level 3: Fair value measurements based on valuation techniques that use significant inputs that are unobservable. The circumstances for using these measurements include those in which there is little, if any, market activity for the asset or liability.

Fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash receipts/payments and the discounted expected variable cash payments/receipts. Fair values of interest rate caps, floors, flooridors, and corridors are determined using the market standard methodology of discounting the future expected cash receipts that would occur if variable interest rates fell below the strike rates of the floors or rise above the strike rates of the caps. Variable interest rates used in the calculation of projected receipts and payments on the swaps, caps, and floors are based on an expectation of future interest rates derived from observable market interest rate curves (LIBOR forward curves) and volatilities (level 2 inputs). We also incorporate credit valuation adjustments (level 3 inputs) to appropriately reflect both our own nonperformance risk and the respective counterparty’s nonperformance risk.

Fair values of credit default swaps are obtained from a third party who publishes various information including the index composition and price data (level 2 inputs).  The fair value of credit default swaps does not contain credit-risk-related adjustments as the change in fair value is settled net through posting cash collateral or reclaiming cash collateral between us and our counterparty.

Fair values of investments in securities and other and liabilities associated with investments in securities and other, including stocks, put and call options, and other investments, are based on their quoted market closing prices (level 1 inputs).

When a majority of the inputs used to value our derivatives fall within level 2 of the fair value hierarchy, the derivative valuations in their entirety are classified in level 2 of the fair value hierarchy. However, when valuation adjustments associated with our derivatives utilize level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by us and our counterparties, which we consider significant (10% or more) to the overall valuation of our derivatives, the derivative valuations in their entirety are classified in level 3 of the fair value hierarchy. Transfers of inputs between levels are determined at the end of each reporting period. In determining the fair values of our derivatives at June 30, 2012, the LIBOR interest rate forward curve (level 2 inputs) assumed an uptrend from 0.242% to 0.473% for the remaining term of our derivatives. Credit spreads (level 3 inputs) used in determining the fair values of hedge and non-hedge designated derivatives assumed an uptrend in nonperformance risk for us and all of our counterparties through the maturity dates.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

The following table presents our assets and liabilities measured at fair value on a recurring basis aggregated by the level within which measurements fall in the fair value hierarchy (in thousands):


17

ASHFORD HOSPITALITY TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(Unaudited)

 
 Quoted
Market
Prices
(Level 1)
 
 Significant
Other
Observable
Inputs
(Level 2)
 
 Significant
Unobservable
Inputs
(Level 3)
 
 Counterparty
and Cash Collateral Netting (4)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Total
 
 June 30, 2012:
 
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
 
Derivative Assets:
 
 
 
 
 
 
 
 
 
 
Interest rate derivatives - non-hedges
$

 
$
36,963

 
$

 
$

 
$
36,963

(1) 
Interest rate derivatives - hedges

 
38

 

 

 
38

(1) 
Put and call options
1,100

 

 

 

 
1,100

(2) 
Non-derivative Assets:
 
 
 
 
 
 
 
 
 
 
Equity and US treasury securities
29,639

 

 

 

 
29,639

(2) 
Total
30,739

 
37,001