Aug 11, 2014
Normalized FFO Per Share of
Comparable Property RevPAR Growth of 11.2% for Hotels Not Under Renovation
| Three Months Ended | Six Months Ended | ||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | ||||||||||||||
| ($ in thousands, except per share and RevPAR data) | |||||||||||||||||
| Net income available for common shareholders | $ | 48,749 | $ | 37,256 | $ | 81,133 | $ | 56,665 | |||||||||
| Net income available for common shareholders per share | $ | 0.33 | $ | 0.27 | $ | 0.54 | $ | 0.43 | |||||||||
| Normalized FFO (1) | $ | 129,687 | $ | 109,210 | $ | 242,358 | $ | 202,412 | |||||||||
| Normalized FFO per share | $ | 0.87 | $ | 0.78 | $ | 1.62 | $ | 1.53 | |||||||||
| Adjusted EBITDA (1) | $ | 170,654 | $ | 153,668 | $ | 324,754 | $ | 291,145 | |||||||||
| Adjusted EBITDA growth | 11.1% | -- | 11.5% | -- | |||||||||||||
| Comparable RevPAR | $ | 89.21 | $ | 82.20 | $ | 83.62 | $ | 76.57 | |||||||||
| Comparable RevPAR growth | 8.5% | -- | 9.2% | -- | |||||||||||||
| Comparable RevPAR (excluding hotels under renovation) | $ | 89.92 | $ | 80.85 | $ | 85.38 | $ | 76.51 | |||||||||
Comparable RevPAR growth (excluding hotels under renovation) | 11.2% | -- | 11.6% | -- | |||||||||||||
| Coverage of HPT's minimum returns and rents (all hotels) | 1.09x | 1.04x | 0.92x | 0.88x | |||||||||||||
(1) Reconciliations of net income available for common shareholders determined in accordance with U.S. generally accepted accounting principles, or GAAP, to funds from operations, or FFO, Normalized FFO, earnings before interest, taxes, depreciation and amortization, or EBITDA, and Adjusted EBITDA appear later in this press release.
“We are very pleased with the portfolio’s operating performance in the second quarter of 2014. Our Normalized FFO per share increased approximately 11.5% from the second quarter of 2013. Our hotel portfolio outperformed industry RevPAR for the seventh quarter in a row. I believe these results reflect the success of our extensive hotel renovation program.”
Results for the Three and Six Months Ended
- Net Income Available for Common Shareholders: Net income
available for common shareholders for the quarter ended
June 30, 2014 was$48.7 million , or$0.33 per share, compared to$37.3 million , or$0.27 per share, for the quarter endedJune 30, 2013 .
Net income available for common shareholders for the six months endedJune 30, 2014 was$81.1 million , or$0.54 per share, compared to$56.7 million , or$0.43 per share, for the six months endedJune 30, 2013 .
- Normalized FFO: Normalized FFO for the quarter ended
June 30, 2014 were$129.7 million , or$0.87 per share, compared to Normalized FFO for the quarter endedJune 30, 2013 of$109.2 million , or$0.78 per share. The$0.09 , or 11.5%, increase in Normalized FFO per share is due primarily to increases in annual minimum returns and rents that resulted from HPT’s funding of improvements to its hotels and travel centers and the impact of HPT’s hotel acquisitions sinceApril 1, 2014 .
Normalized FFO for the six months endedJune 30, 2014 were$242.4 million , or$1.62 per share, compared to Normalized FFO for the six months endedJune 30, 2013 of$202.4 million , or$1.53 per share.
- Adjusted EBITDA: Adjusted EBITDA for the quarter ended
June 30, 2014 compared to the same period in 2013 increased 11.1% to$170.7 million .
Adjusted EBITDA for the six months endedJune 30, 2014 compared to the same period in 2013 increased 11.5% to$324.8 million .
Comparable Hotel RevPAR : For the quarter endedJune 30, 2014 compared to the same period in 2013 for HPT’s 288 hotels that it owned continuously sinceApril 1, 2013 , or comparable hotels: average daily rate, or ADR, increased 6.2% to$113.50 ; occupancy increased 1.7 percentage points to 78.6%; and revenue per available room, or RevPAR, increased 8.5% to$89.21 .
For the six months endedJune 30, 2014 compared to the same period in 2013 for HPT’s 288 comparable hotels that it owned continuously sinceJanuary 1, 2013 : ADR increased 4.8% to$111.94 ; occupancy increased 3.0 percentage points to 74.7%; and RevPAR increased 9.2% to$83.62 .
- Comparable RevPAR for Hotels Not Under Renovation: During the
quarter ended
June 30, 2014 , HPT had 21 comparable hotels under renovation for all or part of the quarter. For the quarter endedJune 30, 2014 compared to the same period in 2013 for HPT’s 267 comparable hotels not under renovation: ADR increased 6.2% to$112.12 ; occupancy increased 3.6 percentage points to 80.2%; and RevPAR increased 11.2% to$89.92 .
During the six months endedJune 30, 2014 , HPT had 29 comparable hotels under renovation for all or part of the period. For the quarter endedJune 30, 2014 compared to the same period in 2013 for HPT’s 259 comparable hotels not under renovation: ADR increased 4.6% to$111.46 ; occupancy increased 4.8 percentage points to 76.6%; and RevPAR increased 11.6% to$85.38 .
Hotel Coverage of Minimum Returns and Rents: For the three months endedJune 30, 2014 , the aggregate coverage ratio of (x) total property level revenues minus FF&E reserve escrows, if any, and all property level expenses which are not subordinated to minimum returns and minimum rent payments to HPT to (y) HPT’s minimum returns and rents due from hotels was 1.09x.
As ofJune 30, 2014 , approximately 69% of HPT’s aggregate annual minimum returns and rents from its hotels were secured by guarantees and security deposits from HPT’s managers and tenants pursuant to the terms of its hotel operating agreements.
- Dividend: On
July 10, 2014 , HPT announced its regular quarterly common share distribution of$0.49 per common share ($1.96 per share per year). - Investment and Disposition Activity: In
April 2014 , HPT sold its Sonesta ES Suites branded hotel inMyrtle Beach, SC for net proceeds of$4.2 million .
InMay 2014 , HPT acquired a 240 room full service hotel located inFt. Lauderdale, FL for$65.0 million , excluding closing costs. HPT converted this hotel to a “Sonesta” brand hotel and added it to its management agreement withSonesta International Hotels Corporation , or Sonesta.
- Capital Markets: In
July 2014 , HPT announced it will redeem at par plus accrued interest all$280.0 million of its 5⅛% Senior Notes due 2015 onAugust 15, 2014 .
Tenants and Managers: As of
Marriott Agreements : During the three months endedJune 30, 2014 , 122 hotels owned by HPT were operated by subsidiaries ofMarriott International, Inc. (NASDAQ: MAR), orMarriott , under three agreements.Marriott agreement No. 1 includes 53 hotels and provides for annual minimum return payments to HPT of up to$67.7 million (approximately$16.9 million per quarter). Because there is no guarantee or security deposit for this agreement, the minimum returns HPT receives under this agreement are limited to available hotel cash flow after payment of operating expenses. During the three months endedJune 30, 2014 , HPT realized returns under itsMarriott No . 1 agreement of$18.8 million , including the recovery of$1.9 million of minimum return shortfalls from the first quarter of 2014.Marriott agreement No. 234 includes 68 hotels and requires annual minimum returns to HPT of$105.9 million (approximately$26.5 million per quarter). During the three months endedJune 30, 2014 , HPT realized returns under itsMarriott No . 234 agreement of$26.3 million . During the three months endedJune 30, 2014 ,$2.5 million of payments made to HPT under Marriott’s guaranty during the first quarter of 2014 were repaid from the net operating results these hotels generated during the period in excess of the guaranty threshold. AtJune 30, 2014 , there was$30.7 million remaining under Marriott’s guaranty for theMarriott No . 234 agreement to cover future payment shortfalls for up to 90% of the minimum returns due to HPT.Marriott agreement No. 5 includes one resort hotel inKauai, HI which is leased toMarriott on a full recourse basis. The contractual rent due HPT for this hotel for the three months endedJune 30, 2014 of$2.5 million was paid to HPT.InterContinental Agreement : During the three months endedJune 30, 2014 , HPT realized returns/rents of$34.9 million under its management agreement with subsidiaries of InterContinental Hotels Group, plc (LON: IHG; NYSE: IHG (ADRs)), or InterContinental, which includes 91 hotels and requires annual minimum returns/rent to HPT of$139.5 million (approximately$34.9 million per quarter). During the three months endedJune 30, 2014 , HPT replenished the available security deposit by$3.3 million for the payments HPT received during the period in excess of the minimum returns due to HPT for the period. AtJune 30, 2014 , the available security deposit which HPT held to cover future payment shortfalls was$32.9 million .- Other
Hotel Agreements : As ofJune 30, 2014 , HPT’s remaining 78 hotels are operated under five agreements: one management agreement with Sonesta (22 hotels) requiring annual minimum returns of$67.4 million (approximately$16.9 million per quarter); one management agreement with a subsidiary ofWyndham Worldwide Corporation (NYSE: WYN), orWyndham (22 hotels), requiring annual minimum returns of$27.0 million per year (approximately$6.8 million per quarter); one management agreement with a subsidiary ofHyatt Hotels Corporation (NYSE: H), or Hyatt (22 hotels), requiring annual minimum returns of$22.0 million (approximately$5.5 million per quarter); one management agreement with a subsidiary of Carlson Hotels Worldwide, or Carlson (11 hotels), requiring annual minimum returns of$12.9 million (approximately$3.2 million per quarter); and one lease with a subsidiary ofMorgans Hotel Group Co. (NASDAQ: MHGC) (1 hotel) requiring annual minimum rent of$6.0 million (approximately$1.5 million per quarter). Minimum returns and rents due HPT are partially guaranteed under theWyndham , Hyatt and Carlson agreements. There is no guarantee or security deposit for the Sonesta agreement and the minimum returns HPT receives under this agreement are limited to available hotel cash flow after payment of operating expenses. The payments due to HPT under these agreements for the three months endedJune 30, 2014 were paid to HPT. - Travel Center Agreements: As of
June 30, 2014 , HPT had two leases with TA for 185 travel centers located along theU.S. Interstate Highway system which represent 33% of HPT’s total annual minimum returns and rents. As ofJune 30, 2014 , all payments due to HPT from TA under these leases were current. Coverage data for the three months endedJune 30, 2014 for TA is currently unavailable.
Conference Call:
On
A live audio webcast of the conference call will also be available in a listen only mode on HPT’s website, which is located at www.hptreit.com. Participants wanting to access the webcast should visit HPT’s website about five minutes before the call. The archived webcast will be available for replay on HPT’s website for about one week after the call. The transcription, recording and retransmission in any way of HPT’s second quarter conference call is strictly prohibited without the prior written consent of HPT.
Supplemental Data:
A copy of HPT’s Second Quarter 2014 Supplemental Operating and Financial Data is available for download at HPT’s website, www.hptreit.com. HPT’s website is not incorporated as part of this press release.
Please see the following pages for a more detailed statement of HPT’s operating results and financial condition and for an explanation of HPT’s calculation of FFO, Normalized FFO, EBITDA and Adjusted EBITDA.
WARNING CONCERNING FORWARD LOOKING STATEMENTS
THIS PRESS RELEASE CONTAINS STATEMENTS THAT CONSTITUTE FORWARD LOOKING STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND OTHER SECURITIES LAWS. ALSO, WHENEVER HPT USES WORDS SUCH AS “BELIEVE”, “EXPECT”, “ANTICIPATE”, “INTEND”, “PLAN”, “ESTIMATE” OR SIMILAR EXPRESSIONS, HPT IS MAKING FORWARD LOOKING STATEMENTS. THESE FORWARD LOOKING STATEMENTS ARE BASED UPON HPT’S PRESENT INTENT, BELIEFS OR EXPECTATIONS, BUT FORWARD LOOKING STATEMENTS ARE NOT GUARANTEED TO OCCUR AND MAY NOT OCCUR. ACTUAL RESULTS MAY DIFFER MATERIALLY FROM THOSE CONTAINED IN OR IMPLIED BY THESE FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS. FOR EXAMPLE:
-
THIS PRESS RELEASE STATES THAT
$30.7 MILLION REMAINED, AS OFJUNE 30, 2014 , TO PARTIALLY FUND MINIMUM PAYMENT SHORTFALLS UNDER THE TERMS OF A LIMITED GUARANTY PROVIDED BY MARRIOTT. THIS STATEMENT MAY IMPLY THAT MARRIOTT WILL FULFILL ITS OBLIGATION UNDER THIS GUARANTY OR THAT FUTURE SHORTFALLS WILL NOT EXHAUST THE GUARANTY. HOWEVER, THIS GUARANTY EXPIRES ONDECEMBER 31, 2019 , AND HPT CAN PROVIDE NO ASSURANCE WITH REGARD TO MARRIOTT’S FUTURE ACTIONS OR THE FUTURE PERFORMANCE OF HPT’S HOTELS TO WHICH THE MARRIOTT LIMITED GUARANTY APPLIES. -
THIS PRESS RELEASE INDICATES THAT HPT IS HOLDING A SECURITY DEPOSIT TO
COVER THE SHORTFALL IN MINIMUM PAYMENTS REQUIRED UNDER ITS
INTERCONTINENTAL AGREEMENT, AND THAT THE REMAINING AVAILABLE SECURITY
DEPOSIT TO COVER FUTURE PAYMENT SHORTFALLS WAS
$32.9 MILLION AS OFJUNE 30, 2014 . THERE CAN BE NO ASSURANCE REGARDING THE AMOUNT OF PAYMENTS HPT MAY RECEIVE IN THE FUTURE UNDER THIS AGREEMENT, AND FUTURE SHORTFALLS MAY EXCEED THE AMOUNT OF THE SECURITY DEPOSIT HPT HOLDS. MOREOVER, THE SECURITY DEPOSIT IS NOT ESCROWED OR OTHERWISE SEGREGATED FROM HPT’S OTHER ASSETS AND LIABILITIES; ACCORDINGLY, IF HPT APPLIES THIS SECURITY DEPOSIT TO COVER MINIMUM PAYMENTS DUE, HPT WILL RECORD INCOME BUT IT WILL NOT RECEIVE ANY ADDITIONAL CASH. -
THIS PRESS RELEASE STATES THAT AS OF
JUNE 30, 2014 , APPROXIMATELY 69% OF HPT’S AGGREGATE ANNUAL MINIMUM RETURNS AND RENTS FOR ITS HOTELS WERE SECURED BY GUARANTEES AND SECURITY DEPOSITS FROM HPT’S MANAGERS AND TENANTS. THIS MAY IMPLY THAT THESE MINIMUM RETURNS AND RENTS WILL BE PAID. IN FACT, THESE GUARANTEES AND SECURITY DEPOSITS ARE LIMITED IN AMOUNT AND DURATION AND THE GUARANTEES ARE SUBJECT TO THE GUARANTORS’ ABILITY AND WILLINGNESS TO PAY. FURTHER, THE SECURITY DEPOSITS ARE NOT SEGREGATED FROM HPT’S OTHER ASSETS AND THE APPLICATION OF SECURITY DEPOSITS TO COVER SHORTFALLS WILL RESULT IN HPT RECORDING INCOME, BUT WILL NOT RESULT IN HPT RECEIVING ADDITIONAL CASH. - THIS PRESS RELEASE STATES THAT HPT WILL REDEEM ALL OF ITS OUTSTANDING 5⅛% SENIOR NOTES DUE 2015. IF PRESENTLY UNFORESEEN CIRCUMSTANCES OCCUR, THE EXPECTED REDEMPTION OF THE 5⅛% SENIOR NOTES DUE 2015 MAY BE DELAYED OR NOT COMPLETED.
THE INFORMATION CONTAINED IN HPT’S FILINGS WITH THE SECURITIES AND EXCHANGE COMMISSION, OR SEC, INCLUDING UNDER THE CAPTION “RISK FACTORS” IN HPT’S PERIODIC REPORTS, OR INCORPORATED THEREIN, IDENTIFIES OTHER IMPORTANT FACTORS THAT COULD CAUSE DIFFERENCES FROM HPT’S FORWARD LOOKING STATEMENTS. HPT’S FILINGS WITH THE SEC ARE AVAILABLE ON THE SEC’S WEBSITE AT WWW.SEC.GOV.
YOU SHOULD NOT PLACE UNDUE RELIANCE UPON HPT’S FORWARD LOOKING STATEMENTS.
EXCEPT AS REQUIRED BY LAW, HPT DOES NOT INTEND TO UPDATE OR CHANGE ANY FORWARD LOOKING STATEMENTS AS A RESULT OF NEW INFORMATION, FUTURE EVENTS OR OTHERWISE.
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||||||||
| (amounts in thousands, except per share data) | ||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||
|
Three Months Ended |
Six Months Ended | |||||||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||||||||
| Revenues: | ||||||||||||||||||||||
| Hotel operating revenues (1) | $ | 387,248 | $ | 349,877 | $ | 717,184 | $ | 641,528 | ||||||||||||||
| Rental income (1) | 63,736 | 61,856 | 127,122 | 124,068 | ||||||||||||||||||
| FF&E reserve income (2) | 916 | 589 | 1,844 | 1,192 | ||||||||||||||||||
| Total revenues | 451,900 | 412,322 | 846,150 | 766,788 | ||||||||||||||||||
| Expenses: | ||||||||||||||||||||||
| Hotel operating expenses (1) | 270,778 | 248,543 | 501,395 | 455,192 | ||||||||||||||||||
| Depreciation and amortization | 78,763 | 73,598 | 157,050 | 145,878 | ||||||||||||||||||
| General and administrative | 13,166 | 11,918 | 24,631 | 24,062 | ||||||||||||||||||
| Acquisition related costs (3) | 162 | 1,814 | 223 | 2,090 | ||||||||||||||||||
| Loss on asset impairment (4) | - | 2,171 | - | 2,171 | ||||||||||||||||||
| Total expenses | 362,869 | 338,044 | 683,299 | 629,393 | ||||||||||||||||||
| Operating income | 89,031 | 74,278 | 162,851 | 137,395 | ||||||||||||||||||
| Interest income | 25 | 60 | 50 | 79 | ||||||||||||||||||
Interest expense (including amortization of deferred financing
costs and debt discounts of | (34,941 | ) | (35,014 | ) | (70,309 | ) | (70,202 | ) | ||||||||||||||
| Loss on early extinguishment of debt (5) | - | - | (214 | ) | - | |||||||||||||||||
| Income before income taxes and equity in earnings of an investee | 54,115 | 39,324 | 92,378 | 67,272 | ||||||||||||||||||
| Income tax benefit (expense) (6) | (455 | ) | 5,950 | (1,071 | ) | 5,432 | ||||||||||||||||
| Equity in earnings of an investee | 125 | 79 | 28 | 155 | ||||||||||||||||||
| Income before gain on sale of real estate | 53,785 | 45,353 | 91,335 | 72,859 | ||||||||||||||||||
| Gain on sale of real estate (7) | 130 | - | 130 | - | ||||||||||||||||||
| Net income | 53,915 | 45,353 | 91,465 | 72,859 | ||||||||||||||||||
| Preferred distributions | (5,166 | ) | (8,097 | ) | (10,332 | ) | (16,194 | ) | ||||||||||||||
| Net income available for common shareholders | $ | 48,749 | $ | 37,256 | $ | 81,133 | $ | 56,665 | ||||||||||||||
| Weighted average common shares outstanding | 149,753 | 139,743 | 149,695 | 132,624 | ||||||||||||||||||
| Net income available for common shareholders per share | $ | 0.33 | $ | 0.27 | $ | 0.54 | $ | 0.43 | ||||||||||||||
| See Notes on pages 9 and 10 | ||||||||||||||||||||||
| RECONCILIATIONS OF FUNDS FROM OPERATIONS, | |||||||||||||||||||||||||||
| NORMALIZED FUNDS FROM OPERATIONS, EBITDA AND ADJUSTED EBITDA | |||||||||||||||||||||||||||
| (amounts in thousands, except per share data) | |||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||
|
Three Months Ended |
Six Months Ended | ||||||||||||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||
| Calculation of Funds from Operations (FFO) and Normalized FFO: (8) | |||||||||||||||||||||||||||
| Net income available for common shareholders | $ | 48,749 | $ | 37,256 | $ | 81,133 | $ | 56,665 | |||||||||||||||||||
| Add: | Depreciation and amortization | 78,763 | 73,598 | 157,050 | 145,878 | ||||||||||||||||||||||
| Loss on asset impairment (4) | - | 2,171 | - | 2,171 | |||||||||||||||||||||||
| Less: | Gain on sale of real estate (7) | (130 | ) | - | (130 | ) | - | ||||||||||||||||||||
| FFO | 127,382 | 113,025 | 238,053 | 204,714 | |||||||||||||||||||||||
| Add: | Deferred percentage rent (9) | 698 | 672 | 1,572 | 1,282 | ||||||||||||||||||||||
| Acquisition related costs (3) | 162 | 1,814 | 223 | 2,090 | |||||||||||||||||||||||
| Estimated business management incentive fees (10) | 1,445 | 567 | 2,296 | 1,194 | |||||||||||||||||||||||
| Loss on early extinguishment of debt (5) | - | - | 214 | - | |||||||||||||||||||||||
| Less: | Deferred income tax benefit (6) | - | (6,868 | ) | - | (6,868 | ) | ||||||||||||||||||||
| Normalized FFO | $ | 129,687 | $ | 109,210 | $ | 242,358 | $ | 202,412 | |||||||||||||||||||
| Weighted average common shares outstanding | 149,753 | 139,743 | 149,695 | 132,624 | |||||||||||||||||||||||
| Per common share amounts: | |||||||||||||||||||||||||||
| FFO | $ | 0.85 | $ | 0.81 | $ | 1.59 | $ | 1.54 | |||||||||||||||||||
| Normalized FFO | $ | 0.87 | $ | 0.78 | $ | 1.62 | $ | 1.53 | |||||||||||||||||||
|
Three Months Ended |
Six Months Ended | ||||||||||||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||
| Calculation of EBITDA and Adjusted EBITDA: (11) | |||||||||||||||||||||||||||
| Net income | $ | 53,915 | $ | 45,353 | $ | 91,465 | $ | 72,859 | |||||||||||||||||||
| Add: | Interest expense | 34,941 | 35,014 | 70,309 | 70,202 | ||||||||||||||||||||||
| Income tax (benefit) expense (6) | 455 | (5,950 | ) | 1,071 | (5,432 | ) | |||||||||||||||||||||
| Depreciation and amortization | 78,763 | 73,598 | 157,050 | 145,878 | |||||||||||||||||||||||
| EBITDA | 168,074 | 148,015 | 319,895 | 283,507 | |||||||||||||||||||||||
| Add: | Acquisition related costs (3) | 162 | 1,814 | 223 | 2,090 | ||||||||||||||||||||||
| General and administrative expense paid in common shares (12) | 1,850 | 996 | 2,980 | 2,095 | |||||||||||||||||||||||
| Loss on early extinguishment of debt (5) | - | - | 214 | - | |||||||||||||||||||||||
| Loss on asset impairment (4) | - | 2,171 | - | 2,171 | |||||||||||||||||||||||
| Deferred percentage rent (9) | 698 | 672 | 1,572 | 1,282 | |||||||||||||||||||||||
| Less: | Gain on sale of real estate (7) | (130 | ) | - | (130 | ) | - | ||||||||||||||||||||
| Adjusted EBITDA | $ | 170,654 | $ | 153,668 | $ | 324,754 | $ | 291,145 | |||||||||||||||||||
| See Notes on pages 9 and 10 | |||||||||||||||||||||||||||
(1) At
(2) Various percentages of total sales at certain of HPT’s hotels are escrowed as reserves for future renovations or refurbishment, or FF&E reserve escrows. HPT owns all the FF&E reserve escrows for its hotels. HPT reports deposits by its third party tenants into the escrow accounts as FF&E reserve income. HPT does not report the amounts which are escrowed as FF&E reserves for its managed hotels as FF&E reserve income.
(3) Represents costs associated with HPT’s hotel acquisition activities.
(4) HPT recorded a
(5) HPT recorded a
(6) HPT recorded a
(7) HPT recorded a
(8) HPT calculates FFO and Normalized FFO as shown above. FFO is
calculated on the basis defined by
(9) In calculating net income in accordance with GAAP, HPT recognizes percentage rental income received for the first, second and third quarters in the fourth quarter, which is when all contingencies have been met and the income is earned. Although HPT defers recognition of this revenue until the fourth quarter for purposes of calculating net income, HPT includes these estimated amounts in the calculation of Normalized FFO and Adjusted EBITDA for each quarter of the year. The fourth quarter Normalized FFO calculation excludes the amounts recognized during the first three quarters.
(10) Amounts represent estimated incentive fees under HPT’s business management agreement payable in common shares after the end of each calendar year calculated: (i) prior to 2014 based upon increases in annual cash available for distribution per share, as defined, and (ii) beginning in 2014 based on common share total return. In calculating net income in accordance with GAAP, HPT recognizes estimated business management incentive fee expense each quarter. Although HPT recognizes this expense each quarter for purposes of calculating net income, HPT does not include these amounts in the calculation of Normalized FFO until the fourth quarter, which is when the actual expense amount for the year is determined. Adjustments were made to prior period amounts to conform to the current period Normalized FFO calculation.
(11) HPT calculates EBITDA and Adjusted EBITDA as shown above. HPT considers EBITDA and Adjusted EBITDA to be appropriate measures of its operating performance, along with net income, net income available for common shareholders, operating income and cash flow from operating activities. HPT believes that EBITDA and Adjusted EBITDA provide useful information to investors because by excluding the effects of certain historical amounts, such as interest, depreciation and amortization expense, EBITDA and Adjusted EBITDA may facilitate a comparison of current operating performance with its past operating performance. EBITDA and Adjusted EBITDA do not represent cash generated by operating activities in accordance with GAAP and should not be considered an alternative to net income, net income available for common shareholders, operating income or cash flow from operating activities, determined in accordance with GAAP, or as an indicator of financial performance or liquidity, nor are these measures necessarily indicative of sufficient cash flow to fund all of HPT’s needs. These measures should be considered in conjunction with net income, operating income, net income available for common shareholders and cash flow from operating activities as presented in HPT’s condensed consolidated statements of income and comprehensive income and condensed consolidated statements of cash flows. Other REITs and real estate companies may calculate EBITDA and Adjusted EBITDA differently than HPT does.
(12) Amounts represent the portion of business management fees that are payable in HPT’s common shares as well as equity based compensation for HPT’s trustees, officers and certain employees of HPT’s manager. Adjustments were made to prior period amounts to conform to the current period Adjusted EBITDA calculation.
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||
| (amounts in thousands, except share data) | |||||||||||
| (Unaudited) | |||||||||||
| 2014 | 2013 | ||||||||||
ASSETS | |||||||||||
| Real estate properties: | |||||||||||
| Land | $ | 1,485,077 | $ | 1,470,513 | |||||||
| Buildings, improvements and equipment | 6,073,936 | 5,946,852 | |||||||||
| 7,559,013 | 7,417,365 | ||||||||||
| Accumulated depreciation | (1,865,135 | ) | (1,757,151 | ) | |||||||
| 5,693,878 | 5,660,214 | ||||||||||
| Cash and cash equivalents | 15,520 | 22,500 | |||||||||
| Restricted cash (FF&E reserve escrow) | 29,239 | 30,873 | |||||||||
| Due from related persons | 39,251 | 38,064 | |||||||||
| Other assets, net | 211,037 | 215,893 | |||||||||
| $ | 5,988,925 | $ | 5,967,544 | ||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
| Unsecured revolving credit facility | $ | 40,000 | $ | - | |||||||
| Unsecured term loan | 400,000 | 400,000 | |||||||||
| Senior notes, net of discounts | 2,345,527 | 2,295,527 | |||||||||
| Convertible senior notes | 8,478 | 8,478 | |||||||||
| Security deposits | 32,979 | 27,876 | |||||||||
| Accounts payable and other liabilities | 112,836 | 130,448 | |||||||||
| Due to related persons | 19,155 | 13,194 | |||||||||
| Dividends payable | 5,166 | 5,166 | |||||||||
| Total liabilities | 2,964,141 | 2,880,689 | |||||||||
| Commitments and contingencies | |||||||||||
| Shareholders’ equity: | |||||||||||
Preferred shares of beneficial interest; no par value; 100,000,000 shares authorized: | |||||||||||
Series D preferred shares; 7 1/8% cumulative redeemable; 11,600,000 shares | |||||||||||
issued and outstanding, aggregate liquidation preference of
| 280,107 | 280,107 | |||||||||
|
Common shares of beneficial interest, | |||||||||||
200,000,000 shares authorized; 149,775,483 and | |||||||||||
| 149,606,024 shares issued and outstanding, respectively | 1,498 | 1,496 | |||||||||
| Additional paid in capital | 4,114,477 | 4,109,600 | |||||||||
| Cumulative net income | 2,609,519 | 2,518,054 | |||||||||
| Cumulative other comprehensive income | 13,053 | 15,952 | |||||||||
| Cumulative preferred distributions | (290,317 | ) | (279,985 | ) | |||||||
| Cumulative common distributions | (3,703,553 | ) | (3,558,369 | ) | |||||||
| Total shareholders’ equity | 3,024,784 | 3,086,855 | |||||||||
| $ | 5,988,925 | $ | 5,967,544 | ||||||||
A
Director,
Investor Relations
www.hptreit.com
Source: