$1.46 Net Income Attributable to The RMR Group Inc. per Share for the
First Quarter, a 36.4% Increase Compared to Last Year
$26.1 million Adjusted EBITDA for the First Quarter, a 12.1% Increase
Compared to Last Year
NEWTON, Mass.--(BUSINESS WIRE)--
The RMR Group Inc. (Nasdaq: RMR) today announced its financial results
for the fiscal quarter ended December 31, 2016.
Adam Portnoy, President and Chief Executive Officer, made the following
statement regarding the first quarter fiscal 2017 results:
“The RMR Group's first quarter results demonstrate the continued
strength of our operations, with net income attributable to The RMR
Group Inc., Adjusted EBITDA and Adjusted EBITDA Margin all increasing
compared to last year. During the quarter, we also recognized $52.4
million in incentive business management fees that we earned for
calendar year 2016. In view of our strong operating cash flows and solid
balance sheet, we continue to assess possible future strategic growth
opportunities.”
First Quarter Fiscal 2017 Highlights:
-
As of December 31, 2016, The RMR Group Inc. had approximately $27.2
billion of total assets under management. An explanation of this
calculation appears later in this press release.
-
The RMR Group Inc. earned real estate business and property management
services revenues for the three months ended December 31, 2016 and
2015 from the following sources (dollars in thousands):
|
|
|
|
|
Three Months Ended December 31,
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Managed REITs
|
|
|
|
$
|
88,166
|
|
|
92.7
|
%
|
|
|
$
|
95,527
|
|
|
93.6
|
%
|
|
Managed Operators
|
|
|
|
6,452
|
|
|
6.8
|
%
|
|
|
6,128
|
|
|
6.0
|
%
|
|
Other
|
|
|
|
516
|
|
|
0.5
|
%
|
|
|
404
|
|
|
0.4
|
%
|
|
Total Management Services Revenues
|
|
|
|
$
|
95,134
|
|
|
100.0
|
%
|
|
|
$
|
102,059
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Real estate business and property management services revenues from
the Managed REITs for the three months ended December 31, 2016 and
2015 included $52.4 million and $62.3 million, respectively, of
incentive business management fees.
-
For the three months ended December 31, 2016, net income was $60.2
million and net income attributable to The RMR Group Inc. was $23.5
million, or $1.46 per share, compared to net income of $70.4 million
and net income attributable to The RMR Group Inc. of $17.1 million, or
$1.07 per share, for the three months ended December 31, 2015. Net
income attributable to The RMR Group Inc. increased during the three
months ended December 31, 2016 compared to the three months ended
December 31, 2015 primarily because of the decline in net income
attributable to noncontrolling interest between the periods. For the
three months ended December 31, 2016, net income attributable to
noncontrolling interest was ($36.7) million compared to ($53.3)
million for the three months ended December 31, 2015. This decline in
net income attributable to noncontrolling interest primarily reflects
the allocation of incentive business management fees earned for
calendar year 2015 and the resulting amount paid to ABP Trust LLC.
Pursuant to the terms of The RMR Group Inc. formation transaction
agreements, incentive business management fees earned in calendar year
2015 were apportioned pro rata to the number of days The RMR Group
Inc. operated in 2015.
-
For the three months ended December 31, 2016, net income attributable
to The RMR Group Inc. adjusted to exclude incentive business
management fees was $7.2 million, or $0.45 per share, compared to $6.0
million, or $0.38 per share, for the three months ended December 31,
2015.
-
For the three months ended December 31, 2016, Adjusted EBITDA was
$26.1 million and Adjusted EBITDA Margin was 56.6%, compared to
Adjusted EBITDA of $23.3 million and Adjusted EBITDA Margin of 54.5%
for the three months ended December 31, 2015. Adjusted EBITDA Margin
equals Adjusted EBITDA divided by the contractual management and
advisory fees earned from The RMR Group LLC’s client companies. These
contractual management and advisory fees are calculated pursuant to
The RMR Group LLC’s contracts with its client companies and do not
deduct non-cash asset amortization recognized in accordance with U.S.
generally accepted accounting principles, or GAAP, as a reduction to
management services revenues and do not include incentive business
management fees earned.
-
As of December 31, 2016, The RMR Group Inc. had cash and cash
equivalents of $74.8 million, which excludes the 2016 incentive
business management fee that was paid in January 2017, and no
indebtedness.
Summary Results for the Quarter Ended December 31, 2016:
Total revenues for the quarter ended December 31, 2016 were $105.3
million, including $52.4 million of incentive business management fees,
compared to $110.1 million, including $62.3 million of incentive
business management fees, for the quarter ended December 31, 2015. Net
income attributable to The RMR Group Inc. for the quarter ended
December 31, 2016 was $23.5 million, or $1.46 per share, compared to
$17.1 million, or $1.07 per share, for the quarter ended December 31,
2015. Net income attributable to The RMR Group Inc. adjusted to exclude
incentive business management fees was $7.2 million, or $0.45 per share,
for the quarter ended December 31, 2016 compared to $6.0 million, or
$0.38 per share, for the quarter ended December 31, 2015. Adjusted
EBITDA for the quarter ended December 31, 2016 was $26.1 million
compared to Adjusted EBITDA of $23.3 million for the quarter ended
December 31, 2015.
Net income attributable to The RMR Group Inc. adjusted to exclude
incentive business management fees, EBITDA, Adjusted EBITDA and Adjusted
EBITDA Margin are non-GAAP financial measures. Reconciliations of net
income determined in accordance with GAAP to net income attributable to
The RMR Group Inc. adjusted to exclude incentive business management
fees, EBITDA and Adjusted EBITDA as well as a calculation of Adjusted
EBITDA Margin appear later in this press release. Also, comparisons of
The RMR Group Inc.'s revenues, EBITDA, Adjusted EBITDA, Adjusted EBITDA
Margin, net income, net income attributable to The RMR Group Inc. and
net income attributable to The RMR Group Inc. adjusted to exclude
incentive business management fees for the three months ended
December 31, 2016 to the three months ended December 31, 2015 are
presented later in this press release.
Total Assets Under Management:
The calculation of total assets under management includes: (i) the gross
book value of real estate and related assets, excluding depreciation,
amortization, impairment charges or other non-cash reserves, of the
Managed REITs, plus (ii) the gross book value of real estate assets,
property and equipment of the Managed Operators, plus (iii) the fair
value of investments of Affiliates Insurance Company and RMR Real Estate
Income Fund, plus (iv) the contributed capital and outstanding principal
of loans serviced for certain private clients. This calculation of total
assets under management may include amounts in respect of the Managed
REITs that are higher than the calculations of assets under management
used for purposes of calculating fees under the terms of the business
management agreements. For information on the calculation of assets
under management of the Managed REITs for purposes of the fee provisions
of the business management agreements, see The RMR Group Inc.'s
Quarterly Reports on Form 10-Q and Annual Reports on Form 10-K filed
with the Securities and Exchange Commission, or SEC.
Conference Call:
At 10:00 a.m. Eastern Time this morning, President and Chief Executive
Officer, Adam Portnoy, and Chief Financial Officer and Treasurer, Matt
Jordan, will host a conference call to discuss The RMR Group Inc.’s
fiscal first quarter ended December 31, 2016 financial results.
The conference call telephone number is (877) 329-4297. Participants
calling from outside the United States and Canada should dial (412)
317-5435. No pass code is necessary to access the call from either
number. Participants should dial in about 15 minutes prior to the
scheduled start of the call. A replay of the conference call will be
available through 11:59 p.m. Eastern Time on Thursday, February 16,
2017. To access the replay, dial (412) 317-0088. The replay pass code is
10099778. The transcription, recording and retransmission in any way of
The RMR Group Inc.'s fiscal first quarter ended December 31, 2016
financial results conference call are strictly prohibited without the
prior written consent of The RMR Group Inc.
The RMR Group Inc. is a holding company, and substantially all of its
business is conducted by its majority-owned subsidiary, The RMR Group
LLC. The RMR Group LLC is an alternative asset management company that
primarily provides management services to publicly traded REITs and real
estate operating companies. As of December 31, 2016, The RMR Group LLC
had approximately $27.2 billion of total assets under management,
including more than 1,400 properties, and employed over 450 real estate
professionals in more than 30 offices throughout the United States; the
companies managed by The RMR Group LLC collectively had over 53,000
employees. The RMR Group Inc. is headquartered in Newton, Massachusetts.
WARNING CONCERNING FORWARD LOOKING STATEMENTS
THIS PRESS RELEASE CONTAINS FORWARD LOOKING STATEMENTS WITHIN THE
MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND
OTHER SECURITIES LAWS. FORWARD LOOKING STATEMENTS CAN BE IDENTIFIED BY
USE OF WORDS SUCH AS “OUTLOOK”, “BELIEVE”, “EXPECT”, “POTENTIAL”,
“WILL”, “MAY”, “ESTIMATE”, “ANTICIPATE”, AND DERIVATIVES OR NEGATIVES OF
SUCH WORDS OR SIMILAR WORDS. FORWARD LOOKING STATEMENTS IN THIS PRESS
RELEASE ARE BASED UPON PRESENT BELIEFS OR EXPECTATIONS. HOWEVER, FORWARD
LOOKING STATEMENTS AND THEIR IMPLICATIONS ARE NOT GUARANTEED TO OCCUR
AND MAY NOT OCCUR FOR VARIOUS REASONS, INCLUDING SOME REASONS BEYOND THE
RMR GROUP INC.'S CONTROL. FOR EXAMPLE:
-
MR. PORTNOY STATES THAT THE RMR GROUP INC.'S FIRST QUARTER RESULTS
DEMONSTRATE THE CONTINUED STRENGTH OF ITS OPERATIONS. THIS MAY IMPLY
THAT THE RMR GROUP INC.’S NET INCOME ATTRIBUTABLE TO THE RMR GROUP
INC., ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN MAY CONTINUE AT THE
REPORTED LEVELS OR INCREASE. HOWEVER, THERE CAN BE NO ASSURANCE THAT
THE RMR GROUP INC. WILL CONTINUE TO REALIZE THE SAME LEVELS OF, OR
GROWTH IN, NET INCOME ATTRIBUTABLE TO THE RMR GROUP INC., ADJUSTED
EBITDA OR ADJUSTED EBITDA MARGIN. IN FACT, THE RMR GROUP INC.’S NET
INCOME ATTRIBUTABLE TO THE RMR GROUP INC., ADJUSTED EBITDA AND
ADJUSTED EBITDA MARGIN MAY DECLINE,
-
THIS PRESS RELEASE REPORTS THAT THE RMR GROUP INC. EARNED A
SIGNIFICANT INCENTIVE BUSINESS MANAGEMENT FEE. AN IMPLICATION OF THIS
STATEMENT MAY BE THAT THE RMR GROUP INC. WILL EARN INCENTIVE BUSINESS
MANAGEMENT FEES IN THE FUTURE. THE INCENTIVE BUSINESS MANAGEMENT FEES
WHICH THE RMR GROUP INC. MAY EARN FROM ITS MANAGED REITS ARE BASED
UPON TOTAL RETURNS REALIZED BY THE REITS' SHAREHOLDERS COMPARED TO THE
SHAREHOLDERS' TOTAL RETURN OF CERTAIN IDENTIFIED INDICES. THE RMR
GROUP INC. HAS ONLY LIMITED CONTROL OVER THE TOTAL RETURNS REALIZED BY
SHAREHOLDERS OF THE MANAGED REITS AND EFFECTIVELY NO CONTROL OVER
INDEXED TOTAL RETURNS. THERE CAN BE NO ASSURANCE THAT THE RMR GROUP
INC. WILL EARN INCENTIVE BUSINESS MANAGEMENT FEES IN THE FUTURE, AND
-
MR. PORTNOY ALSO STATES THAT THE RMR GROUP INC. CONTINUES TO ASSESS
STRATEGIC OPPORTUNITIES TO UTILIZE ITS STRONG OPERATING CASH FLOWS AND
SOLID BALANCE SHEET TO CREATE FUTURE GROWTH OPPORTUNITIES. THIS
STATEMENT MAY IMPLY THAT THE RMR GROUP INC. WILL BE ABLE TO GROW ITS
BUSINESS AND ITS PROFITS. HOWEVER, THERE CAN BE NO ASSURANCE THE RMR
GROUP INC. WILL BE SUCCESSFUL IN GROWING IT'S BUSINESS AND, IN FACT,
IT'S BUSINESS AND PROFITS MAY DECLINE.
THE INFORMATION CONTAINED IN THE RMR GROUP INC.’S FILINGS WITH THE SEC,
INCLUDING UNDER THE CAPTION “RISK FACTORS” IN THE RMR GROUP INC.’S
PERIODIC REPORTS, OR INCORPORATED THEREIN, IDENTIFIES IMPORTANT FACTORS
THAT COULD CAUSE DIFFERENCES FROM THE FORWARD LOOKING STATEMENTS IN THIS
PRESS RELEASE. THE RMR GROUP INC.’S FILINGS WITH THE SEC ARE AVAILABLE
ON ITS WEBSITE AT WWW.SEC.GOV.
EXCEPT AS REQUIRED BY LAW, THE RMR GROUP INC. UNDERTAKES NO OBLIGATION
TO UPDATE ANY FORWARD LOOKING STATEMENT, WHETHER AS A RESULT OF NEW
INFORMATION, FUTURE EVENTS OR OTHERWISE.
|
|
|
|
|
|
|
The RMR Group Inc.
|
|
Condensed Consolidated Statements of Income
|
|
(amounts in thousands, except per share amounts)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Revenues
|
|
|
|
|
|
|
|
|
Management services
|
|
|
|
$
|
95,134
|
|
|
|
$
|
102,059
|
|
|
Reimbursable payroll and related costs
|
|
|
|
9,150
|
|
|
|
7,490
|
|
|
Advisory services
|
|
|
|
1,010
|
|
|
|
581
|
|
|
Total revenues
|
|
|
|
105,294
|
|
|
|
110,130
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
Compensation and benefits
|
|
|
|
23,232
|
|
|
|
21,304
|
|
|
General and administrative
|
|
|
|
5,841
|
|
|
|
6,675
|
|
|
Depreciation and amortization
|
|
|
|
555
|
|
|
|
483
|
|
|
Total expenses
|
|
|
|
29,628
|
|
|
|
28,462
|
|
|
Operating income
|
|
|
|
75,666
|
|
|
|
81,668
|
|
|
Interest and other income
|
|
|
|
207
|
|
|
|
25
|
|
|
Income before income tax expense
|
|
|
|
75,873
|
|
|
|
81,693
|
|
|
Income tax expense
|
|
|
|
(15,673
|
)
|
|
|
(11,314
|
)
|
|
Net income
|
|
|
|
60,200
|
|
|
|
70,379
|
|
|
Net income attributable to noncontrolling interest
|
|
|
|
(36,690
|
)
|
|
|
(53,325
|
)
|
|
Net income attributable to The RMR Group Inc.
|
|
|
|
$
|
23,510
|
|
|
|
$
|
17,054
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic
|
|
|
|
16,025
|
|
|
|
16,000
|
|
|
Weighted average common shares outstanding - diluted
|
|
|
|
16,028
|
|
|
|
16,000
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to The RMR Group Inc. per common share -
basic and diluted
|
|
|
|
$
|
1.46
|
|
|
|
$
|
1.07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The RMR Group Inc.
|
|
Reconciliation of Net Income Attributable to The RMR Group Inc.
to Net Income Attributable to The RMR Group Inc.
|
|
Adjusted to Exclude Incentive Business Management Fees
|
|
(dollars in thousands, except per share amounts)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2016
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to
|
|
|
Net Income
|
|
|
Basic and Diluted
|
|
|
|
|
|
|
|
|
Noncontrolling
|
|
|
Attributable to
|
|
|
Earnings Per
|
|
|
|
|
|
Net Income
|
|
|
Interest
|
|
|
The RMR Group Inc.
|
|
|
Common Share
|
|
Reported results
|
|
|
|
$
|
60,200
|
|
|
|
$
|
(36,690
|
)
|
|
|
$
|
23,510
|
|
|
|
$
|
1.46
|
|
|
Incentive business management fees, net of tax
|
|
|
|
(41,613
|
)
|
|
|
25,313
|
|
|
|
(16,300
|
)
|
|
|
(1.01
|
)
|
|
Adjusted results
|
|
|
|
$
|
18,587
|
|
|
|
$
|
(11,377
|
)
|
|
|
$
|
7,210
|
|
|
|
$
|
0.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2015
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to
|
|
|
Net Income
|
|
|
Basic and Diluted
|
|
|
|
|
|
|
|
|
Noncontrolling
|
|
|
Attributable to
|
|
|
Earnings Per
|
|
|
|
|
|
Net Income
|
|
|
Interest
|
|
|
The RMR Group Inc.
|
|
|
Common Share
|
|
Reported results
|
|
|
|
$
|
70,379
|
|
|
|
$
|
(53,325
|
)
|
|
|
$
|
17,054
|
|
|
|
$
|
1.07
|
|
|
Incentive business management fees, net of tax
|
|
|
|
(54,934
|
)
|
|
|
43,867
|
|
|
|
(11,067
|
)
|
|
|
(0.69
|
)
|
|
Adjusted results
|
|
|
|
$
|
15,445
|
|
|
|
$
|
(9,458
|
)
|
|
|
$
|
5,987
|
|
|
|
$
|
0.38
|
|
|
|
|
|
|
|
|
The RMR Group Inc.
|
|
Reconciliation of EBITDA and Adjusted EBITDA and Calculation of
Adjusted EBITDA Margin (1)
|
|
(dollars in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Reconciliation of EBITDA and Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
60,200
|
|
|
|
$
|
70,379
|
|
|
Plus: income tax expense
|
|
|
|
15,673
|
|
|
|
11,314
|
|
|
Plus: depreciation and amortization
|
|
|
|
555
|
|
|
|
483
|
|
|
EBITDA
|
|
|
|
76,428
|
|
|
|
82,176
|
|
|
Plus: other asset amortization
|
|
|
|
2,354
|
|
|
|
2,354
|
|
|
Plus: operating expenses paid in The RMR Group Inc.'s common shares
|
|
|
|
138
|
|
|
|
—
|
|
|
Plus: separation costs
|
|
|
|
—
|
|
|
|
163
|
|
|
Plus: transaction and acquisition related costs
|
|
|
|
—
|
|
|
|
858
|
|
|
Less: certain one time adjustments
|
|
|
|
(408
|
)
|
|
|
—
|
|
|
Less: incentive business management fees earned
|
|
|
|
(52,407
|
)
|
|
|
(62,263
|
)
|
|
Adjusted EBITDA
|
|
|
|
$
|
26,105
|
|
|
|
$
|
23,288
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of Adjusted EBITDA Margin:
|
|
|
|
|
|
|
|
|
Contractual management and advisory fees (excluding any
|
|
|
|
|
|
|
|
|
incentive business management fees)(2)
|
|
|
|
$
|
46,091
|
|
|
|
$
|
42,731
|
|
|
Adjusted EBITDA
|
|
|
|
$
|
26,105
|
|
|
|
$
|
23,288
|
|
|
Adjusted EBITDA Margin
|
|
|
|
56.6
|
%
|
|
|
54.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
(1) EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP
financial measures calculated as presented in the tables above. The RMR
Group Inc. considers EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin
to be appropriate supplemental measures of its operating performance,
along with net income, net income attributable to The RMR Group Inc. and
operating income. The RMR Group Inc. believes that EBITDA, Adjusted
EBITDA and Adjusted EBITDA Margin provide useful information to
investors because by excluding the effects of certain historical
amounts, such as income tax, depreciation and amortization, incentive
business management fees, other asset amortization, operating expenses
paid in The RMR Group Inc.'s common shares, separation costs,
transaction and acquisition related costs and certain one time
adjustments, EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin may
facilitate a comparison of current operating performance with The RMR
Group Inc.’s historical operating performance and with the performance
of other asset management businesses. In addition, The RMR Group Inc.
believes that providing Adjusted EBITDA Margin may help investors assess
The RMR Group Inc.’s performance of its business by providing the margin
that Adjusted EBITDA represents to its contractual management and
advisory fees (excluding any incentive business management fees).
EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin do not represent cash
generated by operating activities in accordance with GAAP and should not
be considered as alternatives to net income, net income attributable to
The RMR Group Inc. or operating income as an indicator of The RMR Group
Inc.’s financial performance or as a measure of The RMR Group Inc.’s
liquidity. These measures should be considered in conjunction with net
income, net income attributable to The RMR Group Inc. or operating
income as presented in our condensed consolidated statements of income.
Also, other asset management businesses may calculate EBITDA, Adjusted
EBITDA and Adjusted EBITDA Margin differently than The RMR Group Inc.
does.
(2) These contractual management fees are the base business management
fees, property management fees and advisory fees The RMR Group Inc.
earns pursuant to its management and investment advisory agreements with
its client companies. These amounts are calculated pursuant to these
contracts and do not deduct other asset amortization of $2,354 for each
of the three months ended December 31, 2016 and 2015, required to be
recognized as a reduction to management services revenues in accordance
with GAAP and do not include the incentive business management fee of
$52,407 and $62,263 that The RMR Group Inc. recognized under such
contracts during the three months ended December 31, 2016 and 2015,
respectively, for the calendar years 2016 and 2015, respectively.
|
|
|
|
|
|
|
|
|
|
The RMR Group Inc.
|
|
Condensed Consolidated Balance Sheets
|
|
(dollars in thousands, except per share amounts)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
September 30,
|
|
|
|
|
|
2016
|
|
|
2016
|
|
Assets
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
74,829
|
|
|
|
$
|
65,833
|
|
|
Due from related parties
|
|
|
|
74,458
|
|
|
|
24,862
|
|
|
Prepaid and other current assets
|
|
|
|
5,883
|
|
|
|
4,690
|
|
|
Total current assets
|
|
|
|
155,170
|
|
|
|
95,385
|
|
|
|
|
|
|
|
|
|
|
|
Furniture and equipment
|
|
|
|
5,040
|
|
|
|
5,024
|
|
|
Leasehold improvements
|
|
|
|
1,077
|
|
|
|
1,077
|
|
|
Capitalized software costs
|
|
|
|
4,250
|
|
|
|
4,250
|
|
|
Total property and equipment
|
|
|
|
10,367
|
|
|
|
10,351
|
|
|
Accumulated depreciation
|
|
|
|
(6,918
|
)
|
|
|
(6,549
|
)
|
|
|
|
|
|
3,449
|
|
|
|
3,802
|
|
|
Due from related parties, net of current portion
|
|
|
|
7,855
|
|
|
|
7,754
|
|
|
Equity method investment
|
|
|
|
436
|
|
|
|
—
|
|
|
Goodwill
|
|
|
|
1,859
|
|
|
|
2,295
|
|
|
Intangible assets, net of amortization
|
|
|
|
900
|
|
|
|
1,085
|
|
|
Deferred tax asset
|
|
|
|
43,961
|
|
|
|
45,819
|
|
|
Other assets, net of amortization
|
|
|
|
179,037
|
|
|
|
181,391
|
|
|
Total assets
|
|
|
|
$
|
392,667
|
|
|
|
$
|
337,531
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable, accrued expenses and deposits
|
|
|
|
$
|
30,203
|
|
|
|
$
|
20,579
|
|
|
Due to related parties
|
|
|
|
360
|
|
|
|
—
|
|
|
Total current liabilities
|
|
|
|
30,563
|
|
|
|
20,579
|
|
|
Long term portion of deferred rent payable, net of current portion
|
|
|
|
850
|
|
|
|
778
|
|
|
Amounts due pursuant to tax receivable agreement, net of current
portion
|
|
|
|
62,029
|
|
|
|
62,029
|
|
|
Employer compensation liability, net of current portion
|
|
|
|
7,855
|
|
|
|
7,754
|
|
|
Total liabilities
|
|
|
|
101,297
|
|
|
|
91,140
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
Class A common stock, $0.001 par value; 31,600,000 shares
authorized; 15,082,432 shares
|
|
|
|
|
|
|
|
|
issued and outstanding
|
|
|
|
15
|
|
|
|
15
|
|
|
Class B-1 common stock, $0.001 par value; 1,000,000 shares
authorized, issued and outstanding
|
|
|
|
1
|
|
|
|
1
|
|
|
Class B-2 common stock, $0.001 par value; 15,000,000 shares
authorized, issued and outstanding
|
|
|
|
15
|
|
|
|
15
|
|
|
Additional paid in capital
|
|
|
|
94,404
|
|
|
|
94,266
|
|
|
Retained earnings
|
|
|
|
68,053
|
|
|
|
44,543
|
|
|
Cumulative other comprehensive income
|
|
|
|
77
|
|
|
|
83
|
|
|
Cumulative common distributions
|
|
|
|
(21,230
|
)
|
|
|
(17.209
|
)
|
|
Total shareholders’ equity
|
|
|
|
141,335
|
|
|
|
121,714
|
|
|
Noncontrolling interest
|
|
|
|
150,035
|
|
|
|
124,677
|
|
|
Total equity
|
|
|
|
291,370
|
|
|
|
246,391
|
|
|
Total liabilities and equity
|
|
|
|
$
|
392,667
|
|
|
|
$
|
337,531
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20170209005410/en/
Source: The RMR Group Inc.