Free Trial

BRAEMAR HOTELS & RESORTS (BHR) Financials

BRAEMAR HOTELS & RESORTS logo
$1.44 +0.05 (+3.24%)
As of 01:05 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for BRAEMAR HOTELS & RESORTS

Annual Income Statements for BRAEMAR HOTELS & RESORTS

This table shows BRAEMAR HOTELS & RESORTS's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-8.70 15 16 -5.89 -9.77 -115 -40 -11 -74 -51 -73
Consolidated Net Income / (Loss)
-4.69 24 28 2.59 1.20 -125 -33 19 -31 20 -28
Net Income / (Loss) Continuing Operations
-4.69 24 28 2.59 1.20 -125 -33 19 -31 20 -28
Total Pre-Tax Income
-4.43 26 28 5.02 2.96 -129 -32 23 -28 21 -26
Total Operating Income
46 74 63 66 64 -80 1.45 68 62 129 72
Total Gross Profit
132 143 142 159 164 37 141 224 238 227 212
Total Revenue
335 406 414 431 488 227 428 670 739 728 704
Operating Revenue
335 406 414 431 488 227 428 670 739 728 704
Total Cost of Revenue
204 263 272 273 324 190 287 445 501 502 492
Operating Cost of Revenue
204 263 272 273 324 190 287 445 501 502 492
Total Operating Expenses
86 70 80 93 100 117 139 156 177 98 139
Selling, General & Admin Expense
5.13 14 8.15 4.24 5.44 6.66 8.72 18 14 14 12
Depreciation Expense
44 46 52 57 70 73 74 78 93 99 93
Other Operating Expenses / (Income)
36 35 30 46 49 47 58 60 70 73 63
Impairment Charge
0.00 0.00 1.07 0.07 - - - - 0.00 0.00 54
Other Special Charges / (Income)
0.00 -26 -19 -16 -25 -10 -1.61 -0.11 0.00 -88 -83
Total Other Income / (Expense), net
-50 -48 -35 -61 -61 -49 -33 -45 -90 -108 -99
Interest Expense
38 43 43 54 55 49 33 52 95 114 103
Interest & Investment Income
-2.89 -2.42 0.69 1.37 0.89 -0.04 -0.20 2.35 6.15 5.53 6.19
Other Income / (Expense), net
-9.63 -1.71 7.28 -8.35 -7.18 -0.17 0.00 4.96 -0.37 0.59 -1.93
Income Tax Expense
0.26 1.57 -0.52 2.43 1.76 -4.41 1.32 4.04 2.69 0.84 1.98
Preferred Stock Dividends Declared
1.99 3.86 6.80 7.21 10 10 8.75 28 47 49 50
Net Income / (Loss) Attributable to Noncontrolling Interest
2.02 5.00 5.30 1.27 0.83 -19 -6.25 1.59 -3.61 21 -6.09
Basic Earnings per Share
($0.34) $0.57 $0.52 ($0.19) ($0.32) ($3.39) ($0.76) ($0.15) ($1.13) ($0.77) ($1.07)
Weighted Average Basic Shares Outstanding
25.89M 26.65M 30.47M 31.94M 32.29M 34.00M 52.68M 69.69M 65.99M 66.50M 67.62M
Diluted Earnings per Share
($0.34) $0.55 $0.51 ($0.19) ($0.32) ($3.39) ($0.76) ($0.15) ($1.13) ($0.77) ($1.07)
Weighted Average Diluted Shares Outstanding
25.89M 31.20M 34.71M 31.94M 32.29M 34.00M 52.68M 69.69M 65.99M 66.50M 67.62M
Weighted Average Basic & Diluted Shares Outstanding
28.47M 26.03M 32.12M 32.86M 32.88M 40.45M 65.35M 66.03M 66.52M 67.05M 68.68M
Cash Dividends to Common per Share
$0.35 $0.46 $0.64 $0.64 $0.64 - - $0.08 $0.20 $0.20 $0.20

Quarterly Income Statements for BRAEMAR HOTELS & RESORTS

This table shows BRAEMAR HOTELS & RESORTS's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-31 3.52 -22 -1.41 -31 -2.55 -16 -8.18 -46 4.90 -0.71
Consolidated Net Income / (Loss)
-21 15 -14 40 -22 11 -6.84 4.72 -37 18 6.94
Net Income / (Loss) Continuing Operations
-21 15 -14 40 -22 11 -6.84 4.72 -37 18 6.94
Total Pre-Tax Income
-20 17 -14 39 -21 12 -7.19 4.08 -35 19 9.42
Total Operating Income
5.84 42 12 70 3.78 37 18 30 -12 40 31
Total Gross Profit
54 83 59 35 50 80 54 32 46 79 54
Total Revenue
178 219 188 148 173 216 179 144 166 209 171
Operating Revenue
178 219 188 148 173 216 179 144 166 209 171
Total Cost of Revenue
123 136 128 114 124 136 125 112 120 130 117
Operating Cost of Revenue
123 136 128 114 124 136 125 112 120 130 117
Total Operating Expenses
48 41 47 -36 46 43 36 2.13 58 39 23
Selling, General & Admin Expense
4.30 -2.23 4.47 8.87 3.24 2.89 -2.30 3.81 7.35 4.87 4.41
Depreciation Expense
25 25 25 25 24 23 23 23 23 23 21
Other Operating Expenses / (Income)
19 17 18 19 19 17 15 16 15 12 15
Other Special Charges / (Income)
- - - -88 - 0.00 0.00 -41 - -0.00 -17
Total Other Income / (Expense), net
-26 -26 -26 -31 -25 -25 -25 -26 -23 -20 -21
Interest Expense
25 27 27 33 26 26 25 27 24 21 22
Interest & Investment Income
0.97 0.75 0.99 2.58 1.21 1.89 1.52 1.49 1.29 0.78 0.77
Other Income / (Expense), net
-1.58 0.93 0.33 -0.74 0.06 -0.20 -1.24 -0.12 -0.38 0.25 0.04
Income Tax Expense
1.63 1.45 -0.11 -0.86 0.37 1.47 -0.35 -0.65 1.51 1.42 2.48
Preferred Stock Dividends Declared
12 12 10 14 12 14 11 14 12 13 7.75
Net Income / (Loss) Attributable to Noncontrolling Interest
-2.31 -0.45 -2.22 27 -3.11 -0.33 -1.37 -1.02 -3.37 0.33 -0.10
Basic Earnings per Share
($0.48) $0.05 ($0.33) ($0.02) ($0.47) ($0.04) ($0.24) ($0.12) ($0.67) $0.07 ($0.01)
Weighted Average Basic Shares Outstanding
65.99M 66.46M 66.50M 66.52M 66.50M 66.74M 67.28M 68.22M 67.62M 68.43M 68.68M
Diluted Earnings per Share
($0.48) $0.05 ($0.33) ($0.02) ($0.47) ($0.04) ($0.24) ($0.12) ($0.67) $0.07 ($0.01)
Weighted Average Diluted Shares Outstanding
65.99M 268.52M 66.50M 66.52M 66.50M 66.74M 67.28M 68.22M 67.62M 100.29M 68.68M
Weighted Average Basic & Diluted Shares Outstanding
66.52M 66.48M 66.52M 66.52M 67.05M 67.05M 68.22M 68.22M 68.68M 68.68M 68.68M

Annual Cash Flow Statements for BRAEMAR HOTELS & RESORTS

This table details how cash moves in and out of BRAEMAR HOTELS & RESORTS's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-63 29 24 73 -128 -17 150 52 -149 19 -18
Net Cash From Operating Activities
8.97 59 71 71 66 -50 64 109 85 67 41
Net Cash From Continuing Operating Activities
8.97 61 74 71 66 -50 65 109 85 67 41
Net Income / (Loss) Continuing Operations
-4.69 24 28 2.59 1.20 -125 -33 19 -31 20 -28
Consolidated Net Income / (Loss)
-4.69 24 28 2.59 1.20 -125 -33 19 -31 20 -28
Depreciation Expense
44 46 52 57 70 73 74 78 93 99 93
Amortization Expense
2.47 3.28 5.08 4.42 4.81 1.25 -0.72 -1.81 0.89 5.14 8.57
Non-Cash Adjustments To Reconcile Net Income
-35 -22 -22 13 -23 8.03 2.07 8.65 16 -71 -30
Changes in Operating Assets and Liabilities, net
2.60 9.07 9.60 -6.58 5.70 -8.26 22 5.18 5.53 14 -2.00
Net Cash From Investing Activities
-179 103 -174 -167 -226 -17 -42 -402 -77 36 210
Net Cash From Continuing Investing Activities
-179 103 -174 -167 -226 -17 -42 -402 -77 36 210
Purchase of Property, Plant & Equipment
-19 -23 -43 -78 -136 -26 -43 -49 -77 -71 -78
Acquisitions
-144 0.00 -248 -187 -112 -0.03 -0.23 -354 -0.24 -42 0.00
Sale of Property, Plant & Equipment
0.00 83 103 65 10 0.00 1.82 1.67 0.00 156 248
Sale and/or Maturity of Investments
- - 2.29 - 0.60 - - - 0.00 0.00 41
Other Investing Activities, net
0.23 0.69 12 32 11 9.04 0.00 0.04 0.36 -7.20 -0.74
Net Cash From Financing Activities
107 -136 124 169 32 50 128 345 -157 -84 -269
Net Cash From Continuing Financing Activities
107 -136 124 169 32 50 128 345 -157 -84 -269
Repayment of Debt
-80 -77 -476 -410 -262 -54 -86 -73 -546 -199 -530
Repurchase of Preferred Equity
- - - - - - 0.00 -0.50 -9.82 -46 -77
Repurchase of Common Equity
-15 -39 -0.40 -0.32 -0.38 -0.26 -0.38 -7.52 -26 -0.37 -0.90
Payment of Dividends
-15 -23 -30 -33 -36 -19 -9.09 -21 -55 -79 -64
Issuance of Debt
152 0.04 524 575 330 109 83 171 371 234 403
Issuance of Preferred Equity
- - 40 38 0.65 0.47 37 279 98 0.00 0.00
Issuance of Common Equity
65 4.21 66 0.00 0.00 13 104 0.16 9.52 2.96 0.31
Other Financing Activities, net
-0.13 -0.01 -0.38 -0.36 -0.12 -0.09 -0.20 -2.86 2.67 3.31 0.04
Cash Interest Paid
35 38 34 44 50 28 32 49 92 103 88
Cash Income Taxes Paid
2.15 0.38 0.80 2.30 -0.01 0.14 -0.01 1.24 3.42 -0.73 0.62

Quarterly Cash Flow Statements for BRAEMAR HOTELS & RESORTS

This table details how cash moves in and out of BRAEMAR HOTELS & RESORTS's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-40 53 -38 36 -32 -49 -0.55 28 2.87 -18 3.16
Net Cash From Operating Activities
12 36 24 0.01 6.65 15 23 -5.76 8.34 22 21
Net Cash From Continuing Operating Activities
12 36 24 0.01 6.65 15 23 -5.76 8.34 22 21
Net Income / (Loss) Continuing Operations
-21 15 -14 40 -22 11 -6.84 4.72 -37 18 6.94
Consolidated Net Income / (Loss)
-21 15 -14 40 -22 11 -6.84 4.72 -37 18 6.94
Depreciation Expense
25 25 25 25 24 23 23 23 23 23 21
Amortization Expense
0.34 1.03 1.15 1.45 1.52 1.78 2.31 2.31 2.18 1.80 2.02
Non-Cash Adjustments To Reconcile Net Income
4.98 0.89 8.68 -80 -1.20 -9.84 4.57 -41 16 -17 -7.07
Changes in Operating Assets and Liabilities, net
2.40 -6.94 3.55 13 4.56 -11 -0.34 4.80 4.40 -3.09 -2.41
Net Cash From Investing Activities
-21 -23 -16 91 -17 -14 2.55 118 103 -12 164
Net Cash From Continuing Investing Activities
-22 -23 -16 91 -17 -14 2.55 118 103 -12 164
Purchase of Property, Plant & Equipment
-22 -23 -16 -16 -16 -15 -18 -22 -23 -12 -5.75
Other Investing Activities, net
0.03 0.50 0.04 -6.40 -1.34 1.10 -3.50 0.37 1.28 0.14 0.58
Net Cash From Financing Activities
-31 40 -47 -55 -22 -50 -26 -84 -109 -28 -182
Net Cash From Continuing Financing Activities
-31 40 -47 -55 -22 -50 -26 -84 -109 -28 -182
Repayment of Debt
-152 -3.24 -30 -166 -0.02 -374 -0.00 -91 -65 -0.01 -158
Repurchase of Preferred Equity
-5.06 -6.57 -4.41 -25 -9.30 -26 -15 -18 -18 -17 -16
Payment of Dividends
-14 -13 -13 -40 -13 -12 -12 -14 -26 -11 -7.26
Other Financing Activities, net
0.64 0.64 1.34 1.06 0.27 -0.26 0.18 0.04 0.09 -0.03 0.05
Cash Interest Paid
24 23 28 26 25 22 23 21 21 18 20
Cash Income Taxes Paid
0.30 -0.18 0.30 0.23 -1.08 -0.12 0.58 0.15 0.00 -0.18 0.50

Annual Balance Sheets for BRAEMAR HOTELS & RESORTS

This table presents BRAEMAR HOTELS & RESORTS's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1,353 1,257 1,424 1,636 1,759 1,674 1,880 2,398 2,227 2,136 1,862
Total Current Assets
123 150 157 202 99 99 247 413 241 291 229
Cash & Equivalents
105 127 138 183 72 79 216 262 86 135 124
Restricted Cash
- - - - - - - 54 81 50 42
Accounts Receivable
13 18 14 13 19 14 24 79 57 55 50
Inventories, net
1.45 1.48 1.43 1.86 2.79 2.55 3.13 5.24 5.00 4.66 4.74
Prepaid Expenses
3.13 3.67 3.67 4.41 4.99 4.41 4.35 7.04 9.94 5.12 6.99
Other Current Assets
- - - - - - - 6.48 2.92 0.43 0.13
Other Current Nonoperating Assets
- - - - - - - - - - 0.00
Plant, Property, & Equipment, net
1,091 1,015 1,146 1,300 1,481 1,425 1,446 1,885 1,884 1,779 1,558
Plant, Property & Equipment, gross
- 1,258 1,403 1,563 - 1,785 1,845 2,325 2,383 2,253 1,902
Accumulated Depreciation
- 244 257 263 310 360 399 440 499 474 344
Total Noncurrent Assets
138 92 121 135 179 150 187 100 101 58 66
Long-Term Investments
59 8.41 18 12 1.90 1.71 1.69 1.69 1.67 0.15 0.09
Intangible Assets
23 23 23 28 5.02 4.64 4.26 3.88 3.50 3.13 2.75
Other Noncurrent Operating Assets
48 53 63 95 172 144 181 94 96 54 63
Total Liabilities & Shareholders' Equity
1,353 1,257 1,424 1,636 1,759 1,674 1,880 2,398 2,227 2,136 1,862
Total Liabilities
896 828 895 1,093 1,247 1,278 1,356 1,572 1,408 1,414 1,337
Total Current Liabilities
48 52 67 77 108 67 100 142 159 153 150
Accounts Payable
44 45 57 64 95 62 96 134 150 144 142
Dividends Payable
3.44 5.04 8.15 8.51 9.14 2.74 2.17 8.18 9.16 9.26 7.67
Other Current Nonoperating Liabilities
- - - - - - - - - - 0.00
Total Noncurrent Liabilities
842 776 828 1,017 1,139 1,211 1,254 1,429 1,249 1,261 1,187
Long-Term Debt
836 765 821 986 1,058 1,131 1,173 1,334 1,162 1,210 1,103
Other Noncurrent Operating Liabilities
6.18 11 6.91 31 80 80 82 95 87 51 83
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
124 126 153 110 148 135 142 432 520 485 384
Total Equity & Noncontrolling Interests
333 303 377 392 363 261 382 394 298 237 141
Total Preferred & Common Equity
339 309 381 397 369 276 399 410 307 241 139
Preferred Stock
- - 0.00 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
Total Common Equity
339 309 381 397 369 276 399 410 307 241 139
Common Stock
439 402 470 513 520 542 708 735 719 719 707
Retained Earnings
-100 -93 -89 -115 -151 -266 -309 -325 -412 -478 -569
Noncontrolling Interest
-5.81 -5.36 -4.75 -5.39 -6.01 -15 -17 -16 -8.93 -3.37 2.10

Quarterly Balance Sheets for BRAEMAR HOTELS & RESORTS

This table presents BRAEMAR HOTELS & RESORTS's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
2,268 2,281 2,212 2,178 2,098 2,064 2,009 1,849 1,659
Total Current Assets
283 303 354 322 259 220 247 228 524
Cash & Equivalents
149 137 115 169 82 80 116 93 94
Restricted Cash
57 82 52 48 55 55 48 55 53
Accounts Receivable
52 65 50 52 65 57 56 65 42
Inventories, net
4.94 4.68 4.63 4.58 4.66 4.74 4.63 4.87 3.28
Prepaid Expenses
14 11 4.93 5.83 10 5.50 5.44 8.29 4.34
Other Current Assets
5.02 3.16 2.25 0.56 0.55 0.39 0.24 0.42 0.45
Other Current Nonoperating Assets
- - 125 - - - - - 328
Plant, Property, & Equipment, net
1,882 1,876 1,800 1,790 1,770 1,777 1,679 1,545 1,098
Plant, Property & Equipment, gross
2,365 2,388 2,270 2,271 2,258 2,272 2,126 1,906 1,403
Accumulated Depreciation
483 512 470 481 488 495 447 362 305
Total Noncurrent Assets
102 102 59 60 60 58 74 68 27
Long-Term Investments
1.72 1.63 1.54 1.54 0.15 0.15 0.15 0.00 0.00
Intangible Assets
3.60 3.41 3.31 3.22 3.03 2.94 2.84 2.65 0.00
Other Noncurrent Operating Assets
97 97 54 55 57 55 71 65 27
Total Liabilities & Shareholders' Equity
2,268 2,281 2,212 2,178 2,098 2,064 2,009 1,849 1,659
Total Liabilities
1,416 1,466 1,427 1,412 1,402 1,403 1,373 1,347 1,180
Total Current Liabilities
153 153 252 154 145 140 159 143 370
Accounts Payable
144 144 130 145 136 131 150 140 98
Dividends Payable
8.97 9.25 9.33 9.27 8.69 8.63 8.55 3.91 3.81
Other Current Nonoperating Liabilities
- - 113 - - - - - 268
Total Noncurrent Liabilities
1,263 1,313 1,175 1,258 1,258 1,263 1,215 1,203 810
Long-Term Debt
1,179 1,223 1,128 1,208 1,203 1,211 1,165 1,106 746
Other Noncurrent Operating Liabilities
85 90 46 50 55 52 50 97 64
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
524 517 512 492 460 440 428 354 329
Total Equity & Noncontrolling Interests
327 298 272 274 235 222 208 149 149
Total Preferred & Common Equity
341 307 282 277 239 225 212 147 147
Preferred Stock
0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
Total Common Equity
341 307 282 277 239 225 212 147 147
Common Stock
718 719 720 720 721 728 728 709 709
Retained Earnings
-378 -412 -437 -442 -483 -502 -516 -562 -562
Noncontrolling Interest
-14 -9.68 -9.98 -2.98 -3.43 -3.32 -3.90 2.08 2.03

Annual Metrics And Ratios for BRAEMAR HOTELS & RESORTS

This table displays calculated financial ratios and metrics derived from BRAEMAR HOTELS & RESORTS's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
28,471,004.00 25,969,239.00 31,932,838.00 32,512,029.00 32,885,863.00 36,686,729.00 64,503,016.00 71,456,351.00 65,993,893.00 - 68,219,432.00
DEI Adjusted Shares Outstanding
28,471,004.00 25,969,239.00 31,932,838.00 32,512,029.00 32,885,863.00 36,686,729.00 64,503,016.00 71,456,351.00 65,993,893.00 - 68,219,432.00
DEI Earnings Per Adjusted Shares Outstanding
-0.31 0.60 0.51 -0.18 -0.30 -3.15 -0.62 -0.15 -1.12 - -1.07
Growth Metrics
- - - - - - - - - - -
Revenue Growth
13.81% 20.97% 2.02% 4.19% 13.03% -53.45% 88.37% 56.61% 10.42% -1.48% -3.35%
EBITDA Growth
-3.84% 46.37% 5.21% -6.28% -47.99% -108.70% 1,479.68% 100.92% 3.88% 50.01% -26.43%
EBIT Growth
-16.71% 97.51% -2.60% -17.80% -0.44% -239.83% 101.81% 4,962.39% -16.43% 110.98% -45.54%
NOPAT Growth
-3.63% 114.50% -7.56% -46.85% -23.27% -314.80% 101.81% 5,477.41% -23.69% 186.05% -58.98%
Net Income Growth
-232.59% 618.44% 16.46% -90.87% -53.73% -10,524.50% 73.60% 158.79% -258.30% 164.53% -243.75%
EPS Growth
-585.71% 261.76% -7.27% -137.25% -68.42% -959.38% 77.58% 80.26% -653.33% 31.86% -38.96%
Operating Cash Flow Growth
-83.64% 553.22% 20.48% 0.18% 0.00% 0.00% 227.17% 71.20% -22.63% -21.12% -38.97%
Free Cash Flow Firm Growth
74.75% 258.96% -152.33% -40.84% -28.26% 100.58% -4,216.94% -854.99% 123.13% 231.27% 24.11%
Invested Capital Growth
12.11% -6.61% 13.10% 11.66% 12.10% -3.77% 2.32% 24.86% -1.57% -6.34% -14.42%
Revenue Q/Q Growth
3.40% 5.53% -1.34% -0.32% 4.90% -23.54% 22.53% 6.56% 0.81% -0.57% -1.09%
EBITDA Q/Q Growth
-6.75% 8.13% 30.11% -23.96% -36.41% 77.32% 71.25% 5.01% -1.84% -0.50% -8.78%
EBIT Q/Q Growth
-16.47% 14.20% 66.48% -40.99% 121.36% -197.33% 105.19% 9.16% -12.46% -0.32% -18.79%
NOPAT Q/Q Growth
74.86% 88.24% 103.95% -63.38% -0.35% -194.49% 105.19% 7.46% -9.18% 4.29% -17.97%
Net Income Q/Q Growth
-410.87% 40.04% 3,806.76% -94.25% 104.01% -60.97% 45.82% -10.45% -123.59% -1.42% -115.02%
EPS Q/Q Growth
-240.00% 129.17% 304.00% -119.00% 71.68% -50.00% 49.33% -850.00% -36.14% 1.28% -22.99%
Operating Cash Flow Q/Q Growth
21.10% -7.05% 21.08% -7.98% 0.00% 0.00% 57.94% -2.93% 7.91% -7.04% 4.33%
Free Cash Flow Firm Q/Q Growth
-147.40% 147.79% 59.77% -568.07% -34.49% 125.94% -49.24% -394.28% 136.28% 3.15% 85.79%
Invested Capital Q/Q Growth
4.77% -0.18% -6.35% -0.82% 1.60% -1.16% 0.97% 16.86% -0.46% -0.62% -9.80%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
39.31% 35.30% 34.41% 36.80% 33.63% 16.30% 32.87% 33.47% 32.22% 31.12% 30.09%
EBITDA Margin
24.63% 29.80% 30.74% 27.65% 12.72% -2.38% 17.42% 22.35% 21.03% 32.02% 24.37%
Operating Margin
13.70% 18.11% 15.13% 15.26% 13.21% -35.18% 0.34% 10.21% 8.34% 17.68% 10.28%
EBIT Margin
10.83% 17.69% 16.89% 13.32% 11.74% -35.25% 0.34% 10.96% 8.29% 17.76% 10.01%
Profit (Net Income) Margin
-1.40% 5.99% 6.84% 0.60% 0.25% -54.93% -7.70% 2.89% -4.14% 2.71% -4.04%
Tax Burden Percent
105.94% 93.92% 101.88% 51.52% 40.41% 96.59% 104.19% 82.72% 109.62% 95.91% 107.49%
Interest Burden Percent
-12.18% 36.07% 39.76% 8.73% 5.17% 161.32% -2,179.92% 31.89% -45.58% 15.93% -37.52%
Effective Tax Rate
0.00% 6.08% -1.88% 48.48% 59.59% 0.00% 0.00% 17.28% 0.00% 4.09% 0.00%
Return on Invested Capital (ROIC)
2.99% 6.27% 5.63% 2.66% 1.83% -3.78% 0.07% 3.39% 2.35% 7.00% 3.20%
ROIC Less NNEP Spread (ROIC-NNEP)
-2.80% -0.53% 0.20% -1.47% -0.88% -10.51% -3.30% -0.36% -4.93% -3.44% -5.04%
Return on Net Nonoperating Assets (RNNOA)
-4.05% -0.78% 0.28% -2.16% -1.59% -23.69% -7.23% -0.53% -6.08% -4.43% -7.75%
Return on Equity (ROE)
-1.06% 5.49% 5.91% 0.50% 0.24% -27.48% -7.16% 2.87% -3.72% 2.57% -4.56%
Cash Return on Invested Capital (CROIC)
-8.43% 13.11% -6.67% -8.36% -9.58% 0.05% -2.23% -18.71% 3.93% 13.55% 18.73%
Operating Return on Assets (OROA)
2.82% 5.50% 5.22% 3.76% 3.37% -4.66% 0.08% 3.43% 2.65% 5.93% 3.52%
Return on Assets (ROA)
-0.36% 1.86% 2.11% 0.17% 0.07% -7.26% -1.85% 0.90% -1.32% 0.91% -1.42%
Return on Common Equity (ROCE)
-0.75% 4.01% 4.26% 0.38% 0.18% -19.54% -5.25% 1.72% -1.62% 0.91% -1.39%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8.21% 0.00%
Net Operating Profit after Tax (NOPAT)
32 69 64 34 26 -56 1.01 57 43 123 51
NOPAT Margin
9.59% 17.01% 15.41% 7.86% 5.34% -24.63% 0.24% 8.45% 5.84% 16.95% 7.20%
Net Nonoperating Expense Percent (NNEP)
5.79% 6.79% 5.43% 4.14% 2.71% 6.72% 3.37% 3.75% 7.28% 10.44% 8.24%
Return On Investment Capital (ROIC_SIMPLE)
2.75% 6.46% 5.33% 2.46% 1.83% -4.02% 0.07% 3.27% 2.96% 8.53% 4.07%
Cost of Revenue to Revenue
60.69% 64.70% 65.59% 63.20% 66.37% 83.70% 67.13% 66.53% 67.78% 68.88% 69.91%
SG&A Expenses to Revenue
1.53% 3.52% 1.97% 0.98% 1.11% 2.93% 2.04% 2.70% 1.83% 1.97% 1.67%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
25.60% 17.19% 19.28% 21.54% 20.43% 51.48% 32.53% 23.25% 23.87% 13.44% 19.81%
Earnings before Interest and Taxes (EBIT)
36 72 70 57 57 -80 1.45 73 61 129 70
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
83 121 127 119 62 -5.40 74 150 155 233 172
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.76 0.74 0.56 0.54 0.63 0.48 0.65 0.58 0.46 0.81 1.41
Price to Tangible Book Value (P/TBV)
0.82 0.80 0.60 0.58 0.64 0.49 0.66 0.58 0.47 0.82 1.44
Price to Revenue (P/Rev)
0.77 0.56 0.52 0.49 0.48 0.59 0.61 0.35 0.19 0.27 0.28
Price to Earnings (P/E)
0.00 14.83 13.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
3.87% 5.21% 9.54% 9.75% 9.05% 0.00% 0.00% 2.41% 9.30% 6.80% 6.97%
Earnings Yield
0.00% 6.74% 7.58% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.92 0.92 0.85 0.83 0.90 0.90 0.90 0.90 0.90 0.97 1.04
Enterprise Value to Revenue (EV/Rev)
3.12 2.41 2.48 2.57 2.79 5.74 3.14 2.49 2.23 2.28 2.16
Enterprise Value to EBITDA (EV/EBITDA)
12.68 8.09 8.07 9.30 21.92 0.00 18.00 11.16 10.60 7.12 8.85
Enterprise Value to EBIT (EV/EBIT)
28.82 13.63 14.70 19.29 23.76 0.00 925.16 22.76 26.88 12.84 21.56
Enterprise Value to NOPAT (EV/NOPAT)
32.55 14.18 16.10 32.70 52.25 0.00 1,321.66 29.51 38.17 13.45 29.98
Enterprise Value to Operating Cash Flow (EV/OCF)
116.76 16.70 14.55 15.68 0.00 0.00 20.96 15.25 19.45 24.85 37.24
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 6.78 0.00 0.00 0.00 1,643.46 0.00 0.00 22.84 6.95 5.12
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.83 1.78 1.55 1.96 2.07 2.86 2.24 1.62 1.42 1.68 2.10
Long-Term Debt to Equity
1.83 1.78 1.55 1.96 2.07 2.86 2.24 1.62 1.42 1.68 2.10
Financial Leverage
1.45 1.49 1.36 1.47 1.81 2.26 2.19 1.47 1.23 1.29 1.54
Leverage Ratio
2.93 2.95 2.80 2.97 3.35 3.78 3.86 3.17 2.81 2.83 3.21
Compound Leverage Factor
-0.36 1.06 1.11 0.26 0.17 6.10 -84.23 1.01 -1.28 0.45 -1.20
Debt to Total Capital
64.64% 64.06% 60.80% 66.27% 67.41% 74.07% 69.12% 61.76% 58.68% 62.62% 67.76%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
64.64% 64.06% 60.80% 66.27% 67.41% 74.07% 69.12% 61.76% 58.68% 62.62% 67.76%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
9.15% 10.07% 10.96% 7.01% 9.07% 7.83% 7.37% 19.25% 25.82% 24.92% 23.73%
Common Equity to Total Capital
26.21% 25.87% 28.24% 26.72% 23.52% 18.10% 23.51% 18.98% 15.50% 12.46% 8.51%
Debt to EBITDA
10.11 6.32 6.45 8.27 17.06 -209.41 15.74 8.91 7.48 5.19 6.43
Net Debt to EBITDA
8.13 5.20 5.23 6.63 15.87 -194.53 12.82 6.79 6.40 4.22 5.46
Long-Term Debt to EBITDA
10.11 6.32 6.45 8.27 17.06 -209.41 15.74 8.91 7.48 5.19 6.43
Debt to NOPAT
25.96 11.08 12.86 29.07 40.68 -20.23 1,156.15 23.58 26.93 9.80 21.78
Net Debt to NOPAT
20.87 9.12 10.43 23.33 37.84 -18.79 941.53 17.97 23.03 7.96 18.49
Long-Term Debt to NOPAT
25.96 11.08 12.86 29.07 40.68 -20.23 1,156.15 23.58 26.93 9.80 21.78
Altman Z-Score
0.47 0.67 0.59 0.49 0.37 -0.16 0.21 0.42 0.27 0.39 0.21
Noncontrolling Interest Sharing Ratio
29.89% 26.90% 27.98% 24.47% 24.35% 28.87% 26.59% 40.07% 56.40% 64.45% 69.58%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.59 2.87 2.35 2.63 0.91 1.47 2.47 2.90 1.52 1.91 1.53
Quick Ratio
2.49 2.77 2.28 2.55 0.84 1.37 2.40 2.39 0.90 1.52 1.16
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-91 144 -76 -106 -136 0.79 -33 -312 72 239 297
Operating Cash Flow to CapEx
46.43% 0.00% 0.00% 578.45% 0.00% -196.80% 154.31% 230.58% 109.85% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
-2.40 3.32 -1.76 -1.98 -2.47 0.02 -0.99 -5.96 0.76 2.09 2.88
Operating Cash Flow to Interest Expense
0.24 1.35 1.65 1.31 0.00 -1.03 1.95 2.09 0.89 0.58 0.40
Operating Cash Flow Less CapEx to Interest Expense
-0.27 2.71 3.05 1.09 0.00 -1.55 0.68 1.19 0.08 1.33 2.04
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.26 0.31 0.31 0.28 0.29 0.13 0.24 0.31 0.32 0.33 0.35
Accounts Receivable Turnover
26.06 25.72 25.46 31.87 30.68 13.92 22.95 13.04 10.88 13.06 13.47
Inventory Turnover
189.68 179.24 187.05 165.89 139.01 71.09 101.08 106.50 97.87 103.80 104.66
Fixed Asset Turnover
0.32 0.39 0.38 0.35 0.35 0.16 0.30 0.40 0.39 0.40 0.42
Accounts Payable Turnover
5.59 5.94 5.35 4.51 4.07 2.43 3.63 3.87 3.53 3.42 3.45
Days Sales Outstanding (DSO)
14.01 14.19 14.34 11.45 11.90 26.22 15.90 27.99 33.56 27.95 27.10
Days Inventory Outstanding (DIO)
1.92 2.04 1.95 2.20 2.63 5.13 3.61 3.43 3.73 3.52 3.49
Days Payable Outstanding (DPO)
65.29 61.41 68.27 80.94 89.69 150.51 100.51 94.34 103.36 106.73 105.93
Cash Conversion Cycle (CCC)
-49.35 -45.18 -51.98 -67.29 -75.16 -119.16 -80.99 -62.92 -66.08 -75.27 -75.34
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,139 1,063 1,203 1,343 1,505 1,449 1,482 1,851 1,822 1,706 1,460
Invested Capital Turnover
0.31 0.37 0.37 0.34 0.34 0.15 0.29 0.40 0.40 0.41 0.44
Increase / (Decrease) in Invested Capital
123 -75 139 140 162 -57 34 368 -29 -116 -246
Enterprise Value (EV)
1,048 979 1,028 1,109 1,360 1,304 1,341 1,670 1,648 1,661 1,519
Market Capitalization
258 229 214 213 233 134 261 237 142 196 196
Book Value per Share
$11.90 $11.89 $11.94 $12.23 $11.23 $7.53 $6.18 $5.74 $4.65 $3.62 $2.03
Tangible Book Value per Share
$11.09 $11.01 $11.23 $11.37 $11.08 $7.40 $6.12 $5.68 $4.60 $3.57 $1.99
Total Capital
1,293 1,194 1,350 1,488 1,570 1,526 1,697 2,160 1,981 1,932 1,629
Total Debt
836 765 821 986 1,058 1,131 1,173 1,334 1,162 1,210 1,103
Total Long-Term Debt
836 765 821 986 1,058 1,131 1,173 1,334 1,162 1,210 1,103
Net Debt
672 629 665 791 985 1,050 955 1,017 994 983 937
Capital Expenditures (CapEx)
19 -59 -60 12 126 26 41 47 77 -85 -170
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-30 -29 -47 -58 -82 -47 -69 -45 -84 -88 -88
Debt-free Net Working Capital (DFNWC)
75 98 90 125 -9.57 32 147 271 82 139 79
Net Working Capital (NWC)
75 98 90 125 -9.57 32 147 271 82 139 79
Net Nonoperating Expense (NNE)
37 45 35 31 25 69 34 37 74 104 79
Net Nonoperating Obligations (NNO)
682 634 673 841 994 1,053 959 1,025 1,003 984 935
Total Depreciation and Amortization (D&A)
46 49 57 62 4.81 75 73 76 94 104 101
Debt-free, Cash-free Net Working Capital to Revenue
-8.82% -7.14% -11.40% -13.36% -16.73% -20.60% -16.09% -6.67% -11.39% -12.08% -12.50%
Debt-free Net Working Capital to Revenue
22.49% 24.10% 21.81% 28.97% -1.96% 14.03% 34.43% 40.48% 11.13% 19.03% 11.20%
Net Working Capital to Revenue
22.49% 24.10% 21.81% 28.97% -1.96% 14.03% 34.43% 40.48% 11.13% 19.03% 11.20%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.34) $0.57 $0.52 ($0.19) ($0.32) ($3.39) ($0.76) ($0.15) ($1.13) ($0.77) ($1.07)
Adjusted Weighted Average Basic Shares Outstanding
25.89M 26.65M 30.47M 31.94M 32.29M 34.00M 52.68M 69.69M 65.99M 66.50M 67.62M
Adjusted Diluted Earnings per Share
($0.34) $0.55 $0.51 ($0.19) ($0.32) ($3.39) ($0.76) ($0.15) ($1.13) ($0.77) ($1.07)
Adjusted Weighted Average Diluted Shares Outstanding
25.89M 31.20M 34.71M 31.94M 32.29M 34.00M 52.68M 69.69M 65.99M 66.50M 67.62M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
28.47M 26.03M 32.12M 32.86M 32.88M 40.45M 65.35M 66.03M 66.52M 67.05M 68.68M
Normalized Net Operating Profit after Tax (NOPAT)
33 45 36 26 28 -63 0.28 56 43 39 31
Normalized NOPAT Margin
9.71% 11.01% 8.72% 6.10% 5.73% -27.76% 0.07% 8.43% 5.84% 5.34% 4.38%
Pre Tax Income Margin
-1.32% 6.38% 6.71% 1.16% 0.61% -56.87% -7.39% 3.49% -3.78% 2.83% -3.75%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.96 1.65 1.63 1.07 1.04 -1.63 0.04 1.40 0.64 1.13 0.68
NOPAT to Interest Expense
0.85 1.59 1.49 0.63 0.47 -1.14 0.03 1.08 0.45 1.08 0.49
EBIT Less CapEx to Interest Expense
0.45 3.02 3.04 0.84 -1.25 -2.15 -1.22 0.49 -0.17 1.88 2.33
NOPAT Less CapEx to Interest Expense
0.34 2.95 2.89 0.40 -1.81 -1.66 -1.23 0.17 -0.36 1.82 2.14
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-314.58% 95.81% 105.05% 1,275.90% 3,015.30% -15.07% -27.61% 107.31% -180.41% 397.73% -225.63%
Augmented Payout Ratio
-628.61% 257.11% 106.45% 1,288.39% 3,047.41% -15.28% -28.76% 146.20% -266.83% 399.60% -228.79%

Quarterly Metrics And Ratios for BRAEMAR HOTELS & RESORTS

This table displays calculated financial ratios and metrics derived from BRAEMAR HOTELS & RESORTS's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
65,993,893.00 66,520,711.00 66,477,431.00 66,522,206.00 - 67,046,523.00 67,046,523.00 68,219,432.00 68,219,432.00 68,679,318.00 68,679,318.00
DEI Adjusted Shares Outstanding
65,993,893.00 66,520,711.00 66,477,431.00 66,522,206.00 - 67,046,523.00 67,046,523.00 68,219,432.00 68,219,432.00 68,679,318.00 68,679,318.00
DEI Earnings Per Adjusted Shares Outstanding
-0.47 0.05 -0.33 -0.02 - -0.04 -0.24 -0.12 -0.67 0.07 -0.01
Growth Metrics
- - - - - - - - - - -
Revenue Growth
3.44% 1.75% 0.47% -7.14% -2.36% -1.49% -4.54% -3.26% -4.49% -3.17% -4.50%
EBITDA Growth
-8.85% 16.14% -6.70% 297.92% -3.91% -11.64% 10.39% -42.62% -57.15% 4.10% 27.82%
EBIT Growth
-67.22% 15.84% -32.12% 5,863.50% -9.75% -15.80% 33.26% -57.34% -424.19% 9.11% 83.96%
NOPAT Growth
-51.63% 17.12% -29.97% 15,675.34% -35.26% -16.81% 46.97% -51.95% -419.56% 13.74% 80.04%
Net Income Growth
-371.84% -6.76% -339.36% 276.18% -1.32% -31.07% 50.38% -88.14% -69.82% 68.98% 201.48%
EPS Growth
-166.67% 0.00% -65.00% 96.00% 2.08% -180.00% 27.27% -500.00% -42.55% 275.00% 95.83%
Operating Cash Flow Growth
113.03% -14.83% 22.74% -99.92% -43.19% -57.97% -4.43% -64,100.00% 25.42% 44.91% -9.23%
Free Cash Flow Firm Growth
109.18% 165.05% 173.76% 175.29% 257.39% -23.40% -84.06% -28.47% 101.01% 117.04% 1,937.65%
Invested Capital Growth
-1.57% -7.24% -11.02% -6.19% -6.34% -5.84% -1.33% -5.70% -14.42% -15.39% -41.09%
Revenue Q/Q Growth
11.10% 23.40% -14.37% -20.89% 16.81% 24.51% -17.02% -19.84% 15.33% 26.23% -18.16%
EBITDA Q/Q Growth
24.51% 132.22% -45.11% 150.72% -69.94% 113.54% -31.42% 30.33% -77.55% 418.82% -15.80%
EBIT Q/Q Growth
264.70% 919.71% -71.20% 456.71% -94.48% 851.37% -54.41% 78.21% -141.94% 420.21% -23.14%
NOPAT Q/Q Growth
796.62% 850.24% -78.05% 743.51% -96.32% 1,121.03% -61.22% 175.80% -124.47% 534.60% -38.61%
Net Income Q/Q Growth
4.99% 172.07% -189.05% 388.93% -154.64% 149.03% -164.10% 169.04% -882.64% 148.79% -61.51%
EPS Q/Q Growth
4.00% 110.42% -760.00% 93.94% -2,250.00% 91.49% -500.00% 50.00% -458.33% 110.45% -114.29%
Operating Cash Flow Q/Q Growth
6.09% 207.76% -33.08% -99.96% 73,811.11% 127.69% 52.18% -124.99% 244.84% 163.07% -4.68%
Free Cash Flow Firm Q/Q Growth
113.44% 448.46% 23.74% -17.48% -36.19% 17.55% -74.24% 270.23% 79.33% 26.93% 141.80%
Invested Capital Q/Q Growth
-0.46% 0.25% -4.60% -1.46% -0.62% 0.79% -0.03% -5.83% -9.80% -0.37% -30.40%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
30.51% 37.91% 31.57% 23.37% 28.68% 37.12% 30.18% 22.25% 27.63% 37.86% 31.49%
EBITDA Margin
16.94% 31.88% 20.44% 64.78% 16.67% 28.60% 23.63% 38.42% 7.48% 30.74% 31.63%
Operating Margin
3.29% 19.38% 6.49% 47.39% 2.18% 17.02% 9.99% 20.76% -7.29% 18.96% 17.90%
EBIT Margin
2.40% 19.81% 6.66% 46.90% 2.22% 16.93% 9.30% 20.68% -7.52% 19.08% 17.92%
Profit (Net Income) Margin
-12.10% 7.07% -7.35% 26.84% -12.56% 4.94% -3.82% 3.29% -22.33% 8.63% 4.06%
Tax Burden Percent
108.18% 91.43% 99.18% 102.22% 101.72% 87.92% 95.20% 115.90% 104.24% 92.72% 73.67%
Interest Burden Percent
-466.59% 39.02% -111.20% 56.00% -557.12% 33.22% -43.14% 13.73% 284.77% 48.78% 30.75%
Effective Tax Rate
0.00% 8.57% 0.00% -2.22% 0.00% 12.09% 0.00% -15.90% 0.00% 7.29% 26.33%
Return on Invested Capital (ROIC)
0.93% 6.94% 1.83% 20.01% 0.63% 6.12% 2.90% 10.27% -2.27% 7.72% 6.65%
ROIC Less NNEP Spread (ROIC-NNEP)
-1.59% 4.69% -0.38% 16.69% -1.83% 4.00% 0.97% 7.19% -5.24% 5.83% 4.69%
Return on Net Nonoperating Assets (RNNOA)
-1.97% 5.66% -0.46% 19.92% -2.36% 5.38% 1.36% 9.91% -8.07% 9.61% 6.55%
Return on Equity (ROE)
-1.04% 12.60% 1.37% 39.93% -1.73% 11.50% 4.25% 20.18% -10.34% 17.33% 13.21%
Cash Return on Invested Capital (CROIC)
3.93% 9.96% 13.98% 13.06% 13.55% 12.57% 8.57% 9.57% 18.73% 20.00% 56.23%
Operating Return on Assets (OROA)
0.77% 6.28% 2.22% 15.46% 0.74% 5.61% 3.12% 7.03% -2.65% 6.74% 6.63%
Return on Assets (ROA)
-3.87% 2.24% -2.44% 8.85% -4.19% 1.64% -1.28% 1.12% -7.86% 3.05% 1.50%
Return on Common Equity (ROCE)
-0.45% 5.12% 0.54% 15.25% -0.61% 4.16% 1.49% 7.04% -3.14% 5.58% 4.31%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
4.09 39 8.52 72 2.65 32 13 35 -8.45 37 23
NOPAT Margin
2.30% 17.72% 4.54% 48.44% 1.53% 14.97% 6.99% 24.06% -5.11% 17.58% 13.19%
Net Nonoperating Expense Percent (NNEP)
2.52% 2.25% 2.20% 3.32% 2.46% 2.12% 1.92% 3.08% 2.97% 1.89% 1.96%
Return On Investment Capital (ROIC_SIMPLE)
0.28% 2.55% 0.61% 4.85% 0.18% 2.25% 0.87% 2.52% -0.68% 2.93% 2.52%
Cost of Revenue to Revenue
69.49% 62.09% 68.43% 76.63% 71.32% 62.88% 69.82% 77.75% 72.37% 62.14% 68.51%
SG&A Expenses to Revenue
2.42% -1.02% 2.38% 5.98% 1.87% 1.34% -1.28% 2.65% 4.44% 2.33% 2.58%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
27.23% 18.52% 25.08% -24.02% 26.50% 20.09% 20.18% 1.48% 34.93% 18.90% 13.59%
Earnings before Interest and Taxes (EBIT)
4.26 43 13 70 3.84 37 17 30 -12 40 31
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
30 70 38 96 29 62 42 55 12 64 54
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.46 0.38 0.54 0.68 0.81 0.66 0.70 0.86 1.41 1.10 1.01
Price to Tangible Book Value (P/TBV)
0.47 0.39 0.55 0.69 0.82 0.67 0.71 0.88 1.44 1.12 1.01
Price to Revenue (P/Rev)
0.19 0.16 0.21 0.26 0.27 0.22 0.22 0.26 0.28 0.23 0.22
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
9.30% 11.34% 8.71% 7.08% 6.80% 8.49% 8.46% 7.45% 6.97% 8.47% 9.26%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.90 0.89 0.93 0.95 0.97 0.95 0.96 0.98 1.04 1.01 1.07
Enterprise Value to Revenue (EV/Rev)
2.23 2.19 2.17 2.22 2.28 2.26 2.31 2.23 2.16 2.12 1.57
Enterprise Value to EBITDA (EV/EBITDA)
10.60 9.85 9.94 6.93 7.12 7.28 7.22 8.46 8.85 8.47 5.81
Enterprise Value to EBIT (EV/EBIT)
26.88 24.20 26.34 12.52 12.84 13.38 13.05 18.34 21.56 20.00 12.30
Enterprise Value to NOPAT (EV/NOPAT)
38.17 35.04 37.74 13.72 13.45 14.08 13.20 25.76 29.98 28.01 17.53
Enterprise Value to Operating Cash Flow (EV/OCF)
19.45 20.75 19.48 22.60 24.85 35.68 36.84 40.69 37.24 31.01 23.74
Enterprise Value to Free Cash Flow (EV/FCFF)
22.84 8.61 6.24 7.01 6.95 7.35 11.14 9.96 5.12 4.65 1.41
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.42 1.50 1.44 1.58 1.68 1.73 1.83 1.83 2.10 2.20 1.56
Long-Term Debt to Equity
1.42 1.50 1.44 1.58 1.68 1.73 1.83 1.83 2.10 2.20 1.56
Financial Leverage
1.23 1.21 1.21 1.19 1.29 1.35 1.39 1.38 1.54 1.65 1.40
Leverage Ratio
2.81 2.73 2.67 2.75 2.83 2.90 2.96 2.99 3.21 3.29 3.27
Compound Leverage Factor
-13.12 1.06 -2.97 1.54 -15.78 0.96 -1.28 0.41 9.13 1.61 1.00
Debt to Total Capital
58.68% 60.02% 58.98% 61.20% 62.62% 63.35% 64.68% 64.68% 67.76% 68.74% 60.92%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
58.68% 60.02% 58.98% 61.20% 62.62% 63.35% 64.68% 64.68% 67.76% 68.74% 60.92%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
25.82% 24.91% 26.26% 24.77% 24.92% 24.06% 23.30% 23.55% 23.73% 22.12% 27.07%
Common Equity to Total Capital
15.50% 15.07% 14.75% 14.03% 12.46% 12.58% 12.02% 11.77% 8.51% 9.14% 12.01%
Debt to EBITDA
7.48 7.41 6.95 5.15 5.19 5.34 5.29 6.19 6.43 6.35 4.01
Net Debt to EBITDA
6.40 6.07 5.91 4.04 4.22 4.55 4.62 5.23 5.46 5.50 3.22
Long-Term Debt to EBITDA
7.48 7.41 6.95 5.15 5.19 5.34 5.29 6.19 6.43 6.35 4.01
Debt to NOPAT
26.93 26.34 26.37 10.20 9.80 10.34 9.67 18.86 21.78 21.00 12.11
Net Debt to NOPAT
23.03 21.58 22.43 8.00 7.96 8.80 8.45 15.92 18.49 18.17 9.74
Long-Term Debt to NOPAT
26.93 26.34 26.37 10.20 9.80 10.34 9.67 18.86 21.78 21.00 12.11
Altman Z-Score
0.18 0.26 0.20 0.33 0.19 0.21 0.15 0.18 0.07 0.15 0.19
Noncontrolling Interest Sharing Ratio
56.40% 59.37% 60.72% 61.81% 64.45% 63.85% 64.91% 65.13% 69.58% 67.81% 67.35%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.52 1.98 1.40 2.09 1.91 1.79 1.58 1.56 1.53 1.59 1.42
Quick Ratio
0.90 1.31 0.65 1.70 1.52 1.31 1.10 1.19 1.16 1.11 0.37
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
33 181 224 185 118 139 36 132 238 302 729
Operating Cash Flow to CapEx
54.41% 154.46% 151.76% 0.06% 42.05% 98.96% 130.17% -26.74% 0.00% 181.85% 363.84%
Free Cash Flow to Firm to Interest Expense
1.32 6.66 8.20 5.58 4.47 5.28 1.41 4.89 9.78 14.22 33.14
Operating Cash Flow to Interest Expense
0.47 1.32 0.88 0.00 0.25 0.58 0.91 -0.21 0.34 1.04 0.95
Operating Cash Flow Less CapEx to Interest Expense
-0.39 0.47 0.30 -0.47 -0.35 -0.01 0.21 -1.01 3.84 0.47 0.69
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.32 0.32 0.33 0.33 0.33 0.33 0.34 0.34 0.35 0.35 0.37
Accounts Receivable Turnover
10.88 13.54 17.99 14.02 13.06 11.14 13.42 13.15 13.47 10.66 14.00
Inventory Turnover
97.87 100.99 103.40 105.36 103.80 107.33 106.30 107.78 104.66 102.04 119.39
Fixed Asset Turnover
0.39 0.40 0.40 0.40 0.40 0.40 0.40 0.41 0.42 0.42 0.48
Accounts Payable Turnover
3.53 3.66 3.81 3.47 3.42 3.58 3.82 3.36 3.45 3.53 4.17
Days Sales Outstanding (DSO)
33.56 26.96 20.29 26.04 27.95 32.75 27.19 27.76 27.10 34.25 26.07
Days Inventory Outstanding (DIO)
3.73 3.61 3.53 3.46 3.52 3.40 3.43 3.39 3.49 3.58 3.06
Days Payable Outstanding (DPO)
103.36 99.72 95.83 105.15 106.73 102.03 95.56 108.54 105.93 103.45 87.49
Cash Conversion Cycle (CCC)
-66.08 -69.15 -72.01 -75.65 -75.27 -65.88 -64.94 -77.39 -75.34 -65.62 -58.35
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,822 1,826 1,743 1,717 1,706 1,720 1,719 1,619 1,460 1,455 1,013
Invested Capital Turnover
0.40 0.39 0.40 0.41 0.41 0.41 0.41 0.43 0.44 0.44 0.50
Increase / (Decrease) in Invested Capital
-29 -143 -216 -113 -116 -107 -23 -98 -246 -265 -706
Enterprise Value (EV)
1,648 1,627 1,615 1,625 1,661 1,639 1,653 1,590 1,519 1,475 1,079
Market Capitalization
142 117 153 188 196 158 159 183 196 162 148
Book Value per Share
$4.65 $4.62 $4.25 $4.16 $3.62 $3.56 $3.36 $3.11 $2.03 $2.14 $2.14
Tangible Book Value per Share
$4.60 $4.57 $4.20 $4.11 $3.57 $3.52 $3.31 $3.06 $1.99 $2.10 $2.14
Total Capital
1,981 2,038 1,913 1,974 1,932 1,898 1,872 1,801 1,629 1,609 1,224
Total Debt
1,162 1,223 1,128 1,208 1,210 1,203 1,211 1,165 1,103 1,106 746
Total Long-Term Debt
1,162 1,223 1,128 1,208 1,210 1,203 1,211 1,165 1,103 1,106 746
Net Debt
994 1,002 960 948 983 1,024 1,058 983 937 957 599
Capital Expenditures (CapEx)
22 23 16 16 16 15 18 22 -85 12 5.75
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-84 -70 -66 -91 -88 -64 -72 -92 -88 -64 7.30
Debt-free Net Working Capital (DFNWC)
82 150 101 168 139 114 81 89 79 84 154
Net Working Capital (NWC)
82 150 101 168 139 114 81 89 79 84 154
Net Nonoperating Expense (NNE)
26 23 22 32 24 22 19 30 29 19 16
Net Nonoperating Obligations (NNO)
1,003 1,011 958 951 984 1,024 1,058 983 935 952 534
Total Depreciation and Amortization (D&A)
26 26 26 27 25 25 26 25 25 24 23
Debt-free, Cash-free Net Working Capital to Revenue
-11.39% -9.37% -8.85% -12.40% -12.08% -8.85% -10.08% -12.98% -12.50% -9.24% 1.06%
Debt-free Net Working Capital to Revenue
11.13% 20.16% 13.59% 22.90% 19.03% 15.78% 11.25% 12.48% 11.20% 12.09% 22.31%
Net Working Capital to Revenue
11.13% 20.16% 13.59% 22.90% 19.03% 15.78% 11.25% 12.48% 11.20% 12.09% 22.31%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.48) $0.05 ($0.33) ($0.02) ($0.47) ($0.04) ($0.24) ($0.12) ($0.67) $0.07 ($0.01)
Adjusted Weighted Average Basic Shares Outstanding
65.99M 66.46M 66.50M 66.52M 66.50M 66.74M 67.28M 68.22M 67.62M 68.43M 68.68M
Adjusted Diluted Earnings per Share
($0.48) $0.05 ($0.33) ($0.02) ($0.47) ($0.04) ($0.24) ($0.12) ($0.67) $0.07 ($0.01)
Adjusted Weighted Average Diluted Shares Outstanding
65.99M 268.52M 66.50M 66.52M 66.50M 66.74M 67.28M 68.22M 67.62M 100.29M 68.68M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
66.52M 66.48M 66.52M 66.52M 67.05M 67.05M 68.22M 68.22M 68.68M 68.68M 68.68M
Normalized Net Operating Profit after Tax (NOPAT)
4.09 39 8.52 -13 2.65 32 13 -7.81 -8.45 37 9.74
Normalized NOPAT Margin
2.30% 17.72% 4.54% -8.43% 1.53% 14.97% 6.99% -5.44% -5.11% 17.58% 5.69%
Pre Tax Income Margin
-11.19% 7.73% -7.41% 26.26% -12.35% 5.62% -4.01% 2.84% -21.42% 9.31% 5.51%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.17 1.59 0.46 2.10 0.15 1.39 0.66 1.10 -0.51 1.88 1.39
NOPAT to Interest Expense
0.16 1.43 0.31 2.17 0.10 1.23 0.49 1.27 -0.35 1.73 1.03
EBIT Less CapEx to Interest Expense
-0.69 0.74 -0.12 1.63 -0.45 0.81 -0.04 0.30 2.98 1.31 1.13
NOPAT Less CapEx to Interest Expense
-0.70 0.57 -0.27 1.70 -0.50 0.65 -0.20 0.48 3.15 1.16 0.76
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-180.41% -169.21% -125.80% 398.48% 397.73% 519.55% 349.61% -383.95% -225.63% -299.41% -802.27%
Augmented Payout Ratio
-266.83% -170.72% -126.67% 400.31% 399.60% 522.64% 350.26% -390.55% -228.79% -303.25% -812.68%

Financials Breakdown Chart

Key Financial Trends

Braemar Hotels & Resorts’ second-quarter 2026 results show improved operating profitability and materially lower debt, but revenue declined year over year and common shareholders still reported a loss. The figures also reflect significant noncash items and asset sales, so investors should distinguish recurring hotel operations from one-time gains and financing activity.

  • Operating profitability improved year over year. Q2 2026 operating income rose to $30.6 million from $17.9 million in Q2 2025, while the operating margin increased to approximately 17.9% from 10.0%.
  • Gross margin strengthened. Gross profit was $53.8 million on $171.0 million of revenue, producing a margin of roughly 31.5%, compared with 30.2% in the year-ago quarter. This suggests better control of hotel operating costs despite lower revenue.
  • Net income improved substantially. Consolidated net income was $6.9 million versus a $6.8 million loss in Q2 2025. The improvement was helped by a $17.4 million favorable special charge or income item, so part of the gain may not be recurring.
  • Debt reduction was significant. Long-term debt fell to $745.9 million at June 30, 2026, from $1.21 billion a year earlier and $1.11 billion at the end of Q1 2026. The company repaid $158.3 million of debt during Q2, which should reduce future interest pressure if the trend continues.
  • Liquidity remained adequate on the reported balance sheet. Cash and equivalents increased slightly to $93.9 million from $93.4 million in Q1 and stood above the $80.2 million reported in Q2 2025. Restricted cash added another $52.6 million, although restricted funds may not be freely available for general corporate use.
  • Operating cash flow remained positive. Q2 operating cash flow was $20.9 million, following $21.9 million in Q1 2026 and $23.0 million in Q2 2025. This indicates that the hotel portfolio continued to generate cash even though reported earnings attributable to common shareholders were negative.
  • Revenue performance was mixed and likely seasonal. Q2 revenue declined 4.5% year over year to $171.0 million and fell from $209.0 million in Q1 2026. However, Q2 2025 revenue was also below Q1 2025, so sequential comparisons should be interpreted cautiously for a hotel company.
  • Investing cash flow was unusually strong but appears tied to asset-related activity. Net investing cash flow was $164.1 million in Q2, despite $5.8 million of capital expenditures. The large inflow was primarily associated with other investing activity and should not be treated as recurring operating cash generation without additional detail.
  • Common shareholders remained exposed to earnings volatility. Preferred dividends of $7.7 million exceeded the company’s $6.9 million consolidated net income, resulting in a $0.7 million net loss attributable to common shareholders and a loss of $0.01 per share. Preferred dividends also reduced common earnings in prior quarters.
  • Leverage and capital structure remain important risks. Even after the debt reduction, Braemar had $745.9 million of long-term debt, $268.2 million of other current nonoperating liabilities and $329.4 million of redeemable noncontrolling interest at June 30, 2026. Retained earnings remained deeply negative at $561.6 million, while interest expense was $22.0 million in Q2, limiting the benefit of improved operating income.

Overall, the statements point to a stronger balance sheet and better operating margins than a year ago, supported by debt repayment and continued positive operating cash flow. However, declining revenue, substantial interest costs, preferred dividends and reliance on nonrecurring balance-sheet or asset-sale activity remain key issues for investors evaluating BHR’s sustainable earnings power.

10/16/26 01:06 PM ETAI Generated. May Contain Errors.

BRAEMAR HOTELS & RESORTS Financials - Frequently Asked Questions

According to the most recent income statement we have on file, BRAEMAR HOTELS & RESORTS's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

BRAEMAR HOTELS & RESORTS's net income appears to be on a downward trend, with a most recent value of -$28.41 million in 2025, falling from -$4.69 million in 2015. The previous period was $19.76 million in 2024. View BRAEMAR HOTELS & RESORTS's forecast to see where analysts expect BRAEMAR HOTELS & RESORTS to go next.

BRAEMAR HOTELS & RESORTS's total operating income in 2025 was $72.36 million, based on the following breakdown:
  • Total Gross Profit: $211.83 million
  • Total Operating Expenses: $139.47 million

Over the last 10 years, BRAEMAR HOTELS & RESORTS's total revenue changed from $335.50 million in 2015 to $704.02 million in 2025, a change of 109.8%.

In the past 11 quarters, BRAEMAR HOTELS & RESORTS's cash and equivalents has ranged from $80.23 million in Q2 2025 to $168.68 million in Q3 2024, and is currently $93.87 million as of their latest financial filing in Q2 2026.

BRAEMAR HOTELS & RESORTS had total debt of $1.10 billion at the end of 2025, a 8.8% decrease from 2024, and a 32.1% increase since 2015.

Over the last 10 years, BRAEMAR HOTELS & RESORTS's book value per share changed from 11.90 in 2015 to 2.03 in 2025, a change of -82.9%.



Financial statements for NYSE:BHR last updated on 8/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners