Revenues of $54.3 million, a 12.3% Increase Compared to Last Year
Net Income Attributable to The RMR Group Inc. of $0.43 per Share, a
13.2% Increase Compared to Last Year
Adjusted EBITDA of $26.6 million, a 13.6% 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 March 31, 2017.
Adam Portnoy, President and Chief Executive Officer, made the following
statement regarding the second quarter fiscal 2017 results:
“The RMR Group's second quarter results were highlighted by double
digit increases in revenues, net income attributable to The RMR Group
Inc. and Adjusted EBITDA compared to last year’s fiscal second quarter.
Cash and cash equivalents have grown to $133 million and we continue to
have no indebtedness. Our focus continues to be on managing our existing
client companies and being well positioned to take advantage of possible
strategic growth and revenue diversification opportunities in the
future."
Second Quarter Fiscal 2017 Highlights:
-
As of March 31, 2017, The RMR Group Inc. had approximately $27.6
billion of total assets under management.
-
The RMR Group Inc. earned real estate business and property management
services revenues for the three months ended March 31, 2017 and 2016
from the following sources (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|
2017
|
|
|
|
2016
|
|
Managed REITs
|
|
|
|
$
|
36,715
|
|
|
|
84.9
|
%
|
|
|
|
$
|
32,696
|
|
|
|
83.8
|
%
|
|
Managed Operators
|
|
|
|
6,091
|
|
|
|
14.1
|
%
|
|
|
|
5,998
|
|
|
|
15.4
|
%
|
|
Other
|
|
|
|
452
|
|
|
|
1.0
|
%
|
|
|
|
320
|
|
|
|
0.8
|
%
|
|
Total Management Services Revenues
|
|
|
|
$
|
43,258
|
|
|
|
100.0
|
%
|
|
|
|
$
|
39,014
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
For the three months ended March 31, 2017, net income was $17.7
million and net income attributable to The RMR Group Inc. was $6.9
million, or $0.43 per share, compared to net income of $15.7 million
and net income attributable to The RMR Group Inc. of $6.1 million, or
$0.38 per share, for the three months ended March 31, 2016.
-
For the three months ended March 31, 2017, Adjusted EBITDA was $26.6
million and Adjusted EBITDA Margin was 57.0%, compared to Adjusted
EBITDA of $23.4 million and Adjusted EBITDA Margin of 55.8% for the
three months ended March 31, 2016. 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, if any.
-
As of March 31, 2017, The RMR Group Inc. had cash and cash equivalents
of $133.1 million and no indebtedness.
Summary Results for the Quarter and Six Months Ended March 31,
2017:
Total revenues for the quarter ended March 31, 2017 increased 12.3% to
$54.3 million from $48.3 million for the same period in 2016. Net income
attributable to The RMR Group Inc. for the quarter ended March 31, 2017
was $6.9 million, or $0.43 per share, compared to $6.1 million, or $0.38
per share, for the quarter ended March 31, 2016. Net income attributable
to The RMR Group Inc. for the quarters ended March 31, 2017 and 2016
both include net expenses of $0.2 million, or $0.01 per share, of
transaction and acquisition related costs. Adjusted EBITDA for the
quarter ended March 31, 2017 was $26.6 million compared to Adjusted
EBITDA of $23.4 million for the quarter ended March 31, 2016.
Total revenues for the six months ended March 31, 2017 were $159.6
million, including $52.4 million of incentive business management fees,
compared to $158.5 million, including $62.3 million of incentive
business management fees, for the six months ended March 31, 2016. Net
income attributable to The RMR Group Inc. for the six months ended
March 31, 2017 was $30.4 million, or $1.89 per share, compared to $23.2
million, or $1.45 per share, for the six months ended March 31, 2016.
Adjusted EBITDA for the six months ended March 31, 2017 was $52.7
million compared to $46.7 million for the quarter ended March 31, 2016.
Reconciliations to GAAP:
EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP
financial measures. Reconciliations of net income determined in
accordance with GAAP to EBITDA and Adjusted EBITDA as well as
calculations 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 and net income
attributable to The RMR Group Inc. for the three and six months ended
March 31, 2017 to the three and six months ended March 31, 2016 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, excluding depreciation,
amortization, impairment charges or other non-cash reserves, 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. The RMR
Group Inc.'s SEC filings are available at the SEC website: www.sec.gov.
Conference Call:
At 1:00 p.m. Eastern Time this afternoon, 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 second quarter ended March 31, 2017 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 Wednesday, May 17, 2017. To
access the replay, dial (412) 317-0088. The replay pass code is
10104409. The transcription, recording and retransmission in any way
of The RMR Group Inc.'s fiscal second quarter ended March 31, 2017
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 March 31, 2017, The RMR Group LLC had
approximately $27.6 billion of total assets under management, including
more than 1,400 properties, and employed over 475 real estate
professionals in more than 30 offices throughout the United States; the
companies managed by The RMR Group LLC collectively had approximately
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 SECOND QUARTER RESULTS
WERE HIGHLIGHTED BY DOUBLE DIGIT INCREASES IN REVENUES, NET INCOME
ATTRIBUTABLE TO THE RMR GROUP INC. AND ADJUSTED EBIDTA. THIS MAY IMPLY
THAT THE RMR GROUP INC.’S REVENUES, NET INCOME ATTRIBUTABLE TO THE RMR
GROUP INC. AND ADJUSTED EBITDA MAY CONTINUE TO INCREASE AND AT A HIGH
RATE. HOWEVER, THERE CAN BE NO ASSURANCE THAT THE RMR GROUP INC. WILL
CONTINUE TO REALIZE THE SAME LEVELS OF, OR GROWTH IN, REVENUES, NET
INCOME ATTRIBUTABLE TO THE RMR GROUP INC. OR ADJUSTED EBITDA. IN FACT,
THE RMR GROUP INC.’S REVENUES, NET INCOME ATTRIBUTABLE TO THE RMR
GROUP INC. AND ADJUSTED EBITDA MAY DECLINE, AND
-
MR. PORTNOY ALSO STATES THAT THE RMR GROUP INC.'S FOCUS CONTINUES TO
BE ON MANAGING ITS EXISTING CLIENT COMPANIES AND BEING WELL POSITIONED
TO TAKE ADVANTAGE OF POSSIBLE STRATEGIC GROWTH AND REVENUE
DIVERSIFICATION OPPORTUNITIES IN THE FUTURE. THIS STATEMENT MAY IMPLY
THAT THE RMR GROUP INC. WILL BE ABLE TO MANAGE WELL ITS EXISTING
CLIENT COMPANIES AS WELL AS STRATEGICALLY GROW ITS BUSINESS AND
DIVERSIFY ITS REVENUES. HOWEVER, THERE CAN BE NO ASSURANCE THE RMR
GROUP INC. WILL BE SUCCESSFUL IN MANAGING ITS EXISTING CLIENT
COMPANIES OR STRATEGICALLY GROWING ITS BUSINESS OR DIVERSIFYING ITS
REVENUES.
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 March 31,
|
|
|
|
Six Months Ended March 31,
|
|
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
2017
|
|
|
|
2016
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management services
|
|
|
|
$
|
43,258
|
|
|
|
|
$
|
39,014
|
|
|
|
|
$
|
138,392
|
|
|
|
|
$
|
141,073
|
|
|
Reimbursable payroll and related costs
|
|
|
|
10,034
|
|
|
|
|
8,759
|
|
|
|
|
19,184
|
|
|
|
|
16,249
|
|
|
Advisory services
|
|
|
|
1,004
|
|
|
|
|
560
|
|
|
|
|
2,014
|
|
|
|
|
1,141
|
|
|
Total revenues
|
|
|
|
54,296
|
|
|
|
|
48,333
|
|
|
|
|
159,590
|
|
|
|
|
158,463
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits
|
|
|
|
24,549
|
|
|
|
|
21,561
|
|
|
|
|
47,781
|
|
|
|
|
42,865
|
|
|
General and administrative
|
|
|
|
7,146
|
|
|
|
|
6,488
|
|
|
|
|
12,987
|
|
|
|
|
13,163
|
|
|
Depreciation and amortization
|
|
|
|
528
|
|
|
|
|
501
|
|
|
|
|
1,083
|
|
|
|
|
984
|
|
|
Total expenses
|
|
|
|
32,223
|
|
|
|
|
28,550
|
|
|
|
|
61,851
|
|
|
|
|
57,012
|
|
|
Operating income
|
|
|
|
22,073
|
|
|
|
|
19,783
|
|
|
|
|
97,739
|
|
|
|
|
101,451
|
|
|
Interest and other income
|
|
|
|
450
|
|
|
|
|
51
|
|
|
|
|
657
|
|
|
|
|
76
|
|
|
Income before income tax expense and equity in loss of investee
|
|
|
|
22,523
|
|
|
|
|
19,834
|
|
|
|
|
98,396
|
|
|
|
|
101,527
|
|
|
Income tax expense
|
|
|
|
(4,610
|
)
|
|
|
|
(4,086
|
)
|
|
|
|
(20,283
|
)
|
|
|
|
(15,400
|
)
|
|
Equity in loss of investee
|
|
|
|
(165
|
)
|
|
|
|
—
|
|
|
|
|
(165
|
)
|
|
|
|
—
|
|
|
Net income
|
|
|
|
17,748
|
|
|
|
|
15,748
|
|
|
|
|
77,948
|
|
|
|
|
86,127
|
|
|
Net income attributable to noncontrolling interest
|
|
|
|
(10,865
|
)
|
|
|
|
(9,634
|
)
|
|
|
|
(47,555
|
)
|
|
|
|
(62,959
|
)
|
|
Net income attributable to The RMR Group Inc.
|
|
|
|
$
|
6,883
|
|
|
|
|
$
|
6,114
|
|
|
|
|
$
|
30,393
|
|
|
|
|
$
|
23,168
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic
|
|
|
|
16,025
|
|
|
|
|
16,002
|
|
|
|
|
16,025
|
|
|
|
|
16,001
|
|
|
Weighted average common shares outstanding - diluted
|
|
|
|
16,042
|
|
|
|
|
16,002
|
|
|
|
|
16,036
|
|
|
|
|
16,001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to The RMR Group Inc. per common share -
basic and diluted
|
|
|
|
$
|
0.43
|
|
|
|
|
$
|
0.38
|
|
|
|
|
$
|
1.89
|
|
|
|
|
$
|
1.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The RMR Group Inc.
Reconciliation of EBITDA and Adjusted EBITDA and Calculation of
Adjusted EBITDA Margin (1)
(dollars in thousands)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
Six Months Ended March 31,
|
|
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
2017
|
|
|
|
2016
|
|
Reconciliation of EBITDA and Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
17,748
|
|
|
|
|
$
|
15,748
|
|
|
|
|
$
|
77,948
|
|
|
|
|
$
|
86,127
|
|
|
Plus: income tax expense
|
|
|
|
4,610
|
|
|
|
|
4,086
|
|
|
|
|
20,283
|
|
|
|
|
15,400
|
|
|
Plus: depreciation and amortization
|
|
|
|
528
|
|
|
|
|
501
|
|
|
|
|
1,083
|
|
|
|
|
984
|
|
|
EBITDA
|
|
|
|
22,886
|
|
|
|
|
20,335
|
|
|
|
|
99,314
|
|
|
|
|
102,511
|
|
|
Plus: other asset amortization
|
|
|
|
2,354
|
|
|
|
|
2,354
|
|
|
|
|
4,708
|
|
|
|
|
4,708
|
|
|
Plus: operating expenses paid in The RMR Group Inc.'s common shares
|
|
|
|
737
|
|
|
|
|
257
|
|
|
|
|
875
|
|
|
|
|
257
|
|
|
Plus: separation costs
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
163
|
|
|
Plus: transaction and acquisition related costs
|
|
|
|
693
|
|
|
|
|
455
|
|
|
|
|
693
|
|
|
|
|
1,313
|
|
|
Less: certain other net adjustments
|
|
|
|
(95
|
)
|
|
|
|
—
|
|
|
|
|
(503
|
)
|
|
|
|
—
|
|
|
Less: incentive business management fees earned
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
(52,407
|
)
|
|
|
|
(62,263
|
)
|
|
Adjusted EBITDA
|
|
|
|
$
|
26,575
|
|
|
|
|
$
|
23,401
|
|
|
|
|
$
|
52,680
|
|
|
|
|
$
|
46,689
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of Adjusted EBITDA Margin:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual management and advisory fees (excluding any
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
incentive business management fees)(2)
|
|
|
|
$
|
46,616
|
|
|
|
|
$
|
41,928
|
|
|
|
|
$
|
92,707
|
|
|
|
|
$
|
84,659
|
|
|
Adjusted EBITDA
|
|
|
|
$
|
26,575
|
|
|
|
|
$
|
23,401
|
|
|
|
|
$
|
52,680
|
|
|
|
|
$
|
46,689
|
|
|
Adjusted EBITDA Margin
|
|
|
|
57.0
|
%
|
|
|
|
55.8
|
%
|
|
|
|
56.8
|
%
|
|
|
|
55.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 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 other net 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 The RMR Group Inc.'s 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 ongoing or 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 the contractual formulas and do not deduct other asset
amortization of $2,354 for each of the three months ended March 31, 2017
and 2016 and $4,708 for each of the six months ended March 31, 2017 and
2016, required to be recognized as a reduction to management services
revenues in accordance with GAAP and do not include the incentive
business management fees of $52,407 and $62,263 that The RMR Group Inc.
recognized under GAAP pursuant to such contracts during the six months
ended March 31, 2017 and 2016, 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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
|
September 30,
|
|
|
|
|
|
2017
|
|
|
|
2016
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
133,057
|
|
|
|
|
$
|
65,833
|
|
|
Due from related parties
|
|
|
|
21,353
|
|
|
|
|
24,862
|
|
|
Prepaid and other current assets
|
|
|
|
7,033
|
|
|
|
|
4,690
|
|
|
Total current assets
|
|
|
|
161,443
|
|
|
|
|
95,385
|
|
|
|
|
|
|
|
|
|
|
|
|
Furniture and equipment
|
|
|
|
4,397
|
|
|
|
|
5,024
|
|
|
Leasehold improvements
|
|
|
|
1,094
|
|
|
|
|
1,077
|
|
|
Capitalized software costs
|
|
|
|
3,741
|
|
|
|
|
4,250
|
|
|
Total property and equipment
|
|
|
|
9,232
|
|
|
|
|
10,351
|
|
|
Accumulated depreciation
|
|
|
|
(5,802
|
)
|
|
|
|
(6,549
|
)
|
|
|
|
|
|
3,430
|
|
|
|
|
3,802
|
|
|
Due from related parties, net of current portion
|
|
|
|
7,826
|
|
|
|
|
7,754
|
|
|
Equity method investment
|
|
|
|
271
|
|
|
|
|
—
|
|
|
Goodwill
|
|
|
|
1,859
|
|
|
|
|
2,295
|
|
|
Intangible assets, net of amortization
|
|
|
|
754
|
|
|
|
|
1,085
|
|
|
Deferred tax asset
|
|
|
|
43,323
|
|
|
|
|
45,819
|
|
|
Other assets, net of amortization
|
|
|
|
176,683
|
|
|
|
|
181,391
|
|
|
Total assets
|
|
|
|
$
|
395,589
|
|
|
|
|
$
|
337,531
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable, accrued expenses and deposits
|
|
|
|
$
|
33,262
|
|
|
|
|
$
|
20,579
|
|
|
Total current liabilities
|
|
|
|
33,262
|
|
|
|
|
20,579
|
|
|
Long term portion of deferred rent payable, net of current portion
|
|
|
|
916
|
|
|
|
|
778
|
|
|
Amounts due pursuant to tax receivable agreement, net of current
portion
|
|
|
|
62,029
|
|
|
|
|
62,029
|
|
|
Employer compensation liability, net of current portion
|
|
|
|
7,826
|
|
|
|
|
7,754
|
|
|
Total liabilities
|
|
|
|
104,033
|
|
|
|
|
91,140
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
|
Class A common stock, $0.001 par value; 31,600,000 shares
authorized; 15,094,557 and 15,082,432 shares issued and outstanding,
respectively
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
95,123
|
|
|
|
|
94,266
|
|
|
Retained earnings
|
|
|
|
74,936
|
|
|
|
|
44,543
|
|
|
Cumulative other comprehensive income
|
|
|
|
82
|
|
|
|
|
83
|
|
|
Cumulative common distributions
|
|
|
|
(25,250
|
)
|
|
|
|
(17.209
|
)
|
|
Total shareholders’ equity
|
|
|
|
144,922
|
|
|
|
|
121,714
|
|
|
Noncontrolling interest
|
|
|
|
146,634
|
|
|
|
|
124,677
|
|
|
Total equity
|
|
|
|
291,556
|
|
|
|
|
246,391
|
|
|
Total liabilities and equity
|
|
|
|
$
|
395,589
|
|
|
|
|
$
|
337,531
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20170510005511/en/
Source: The RMR Group Inc.