May 07, 2015
Normalized FFO Per Diluted Share Increases 9.2% Year Over Year to
| First Quarter | ||||||||||
| 2015 | 2014 | |||||||||
($ in thousands, except per share and | ||||||||||
| Net income available for common shareholders | $ | 36,415 | $ | 32,384 | ||||||
| Net income available for common shareholders per share (basic and diluted) | $ | 0.24 | $ | 0.22 | ||||||
| Adjusted EBITDA (1) | $ | 168,635 | $ | 154,951 | ||||||
| Adjusted EBITDA growth | 8.8% | — | ||||||||
| Normalized FFO (1) | $ | 125,989 | $ | 113,060 | ||||||
| Normalized FFO per share (diluted) (1) | $ | 0.83 | $ | 0.76 | ||||||
Portfolio Performance | ||||||||||
| Comparable hotel RevPAR | $ | 85.68 | $ | 77.80 | ||||||
| Comparable hotel RevPAR growth | 10.1% | — | ||||||||
| RevPAR (all hotels) | $ | 86.36 | $ | 78.27 | ||||||
| RevPAR growth (all hotels) | 10.3% | — | ||||||||
| Coverage of HPT’s minimum returns and rents (all hotels) | 0.93x | 0.75x | ||||||||
| Coverage of HPT's minimum rents (all travel centers) | 1.93x | 1.54x | ||||||||
(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, and Normalized FFO, and net income to earnings before interest, taxes, depreciation and amortization, or EBITDA, and Adjusted EBITDA appear later in this press release.
“We are pleased with the strong performance from our hotel and travel center portfolios which resulted in Normalized FFO per diluted share growth of 9.2%. Our RevPAR growth of 10.3% exceeded the hotel industry’s performance for the ninth consecutive quarter.”
First Quarter Results and Recent Activities:
- Net Income Available for Common Shareholders: Net income
available for common shareholders for the quarter ended
March 31, 2015 was$36.4 million , or$0.24 per basic and diluted share, compared to$32.4 million , or$0.22 per basic and diluted share, for the quarter endedMarch 31, 2014 . The weighted average number of basic and diluted common shares outstanding was 149.8 million and 150.9 million, respectively, for the quarter endedMarch 31, 2015 and 149.6 million and 149.7 million, respectively, for the quarter endedMarch 31, 2014 . - Adjusted EBITDA: Adjusted EBITDA for the quarter ended
March 31, 2015 compared to the same period in 2014 increased 8.8% to$168.6 million . - Normalized FFO: Normalized FFO for the quarter ended
March 31, 2015 were$126.0 million , or$0.83 per diluted share, compared to Normalized FFO for the quarter endedMarch 31, 2014 of$113.1 million , or$0.76 per basic and diluted share. The 9.2% increase in Normalized FFO per diluted 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 increases in FF&E reserve income and deposits under HPT’s hotel agreements. Comparable Hotel RevPAR : For the quarter endedMarch 31, 2015 compared to the same period in 2014 for HPT’s 290 hotels that were owned continuously sinceJanuary 1, 2014 : average daily rate, or ADR, increased 8.3% to$119.33 ; occupancy increased 1.2 percentage points to 71.8%; and revenue per available room, or RevPAR, increased 10.1% to$85.68 .- RevPAR (all hotels): For the quarter ended
March 31, 2015 compared to the same period in 2014 for HPT’s 292 hotels: ADR increased 8.3% to$119.94 ; occupancy increased 1.3 percentage points to 72.0%; and RevPAR increased 10.3% to$86.36 . Hotel Coverage of Minimum Returns and Rents: For the three months endedMarch 31, 2015 , 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 increased to 0.93x from 0.75x for the three months endedMarch 31, 2014 .
As of
- Recent Acquisition and Disposition Activities: In
March 2015 , HPT acquired a 300 room full service hotel located inRosemont, IL for$35.5 million , excluding acquisition related costs. HPT added thisHoliday Inn & Suites branded hotel to its management agreement with a subsidiary of InterContinental Hotels Group, plc (LON: IHG; NYSE: IHG (ADRs)), or InterContinental.
In
HPT is currently marketing for sale its Courtyard by Marriott hotel in
Tenants and Managers: As of
Marriott Agreements : During the three months endedMarch 31, 2015 , 122 hotels owned by HPT were operated by subsidiaries ofMarriott International, Inc. (NASDAQ: MAR), or Marriott, under three agreements. HPT’sMarriott No . 1 agreement includes 53 hotels, including the hotel HPT is currently marketing for sale, and provides for annual minimum return payments to HPT of up to$68.0 million (approximately$17.0 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 and funding of the FF&E reserve. During the three months endedMarch 31, 2015 , HPT realized returns under itsMarriott No . 1 agreement of$17.0 million . HPT’sMarriott No . 234 agreement includes 68 hotels and requires annual minimum returns to HPT of$106.2 million (approximately$26.6 million per quarter). During the three months endedMarch 31, 2015 , HPT realized returns under itsMarriott No . 234 agreement of$25.0 million . Marriott was not required to make any guaranty payments to HPT during the period because the hotels under theMarriott No . 234 agreement generated returns to HPT in excess of the guaranty threshold amount for the quarter endedMarch 31, 2015 . AtMarch 31, 2015 , there was$30.7 million remaining under the guaranty for theMarriott No . 234 agreement to cover future payment shortfalls for up to 90% of the minimum returns due to HPT. HPT’sMarriott No . 5 agreement includes one resort hotel inKauai, HI which is leased to Marriott on a full recourse basis. The contractual rent due HPT for this hotel for the three months endedMarch 31, 2015 of$2.5 million was paid to HPT.InterContinental Agreement : During the three months endedMarch 31, 2015 , HPT realized returns/rents of$35.3 million under its agreement with subsidiaries of InterContinental, which includes 92 hotels and requires annual minimum returns/rent to HPT of$143.6 million (approximately$35.9 million per quarter). During the three months endedMarch 31, 2015 , HPT replenished the available security deposit by$0.8 million for the payments HPT received during the period in excess of the minimum returns due for the period and InterContinental provided HPT$2.8 million of additional security deposits in order to maintain the minimum security deposit balance required under this agreement. AtMarch 31, 2015 , the available security deposit which HPT held to pay future payment shortfalls was$36.5 million .- Other
Hotel Agreements : As ofMarch 31, 2015 , HPT’s remaining 78 hotels are operated under five agreements: one management agreement with Sonesta (22 hotels), requiring annual minimum returns of$72.8 million (approximately$18.2 million per quarter); one management agreement with a subsidiary ofWyndham Worldwide Corporation (NYSE: WYN), orWyndham (22 hotels), requiring annual minimum returns of$27.5 million (approximately$6.9 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$7.6 million (approximately$1.9 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 endedMarch 31, 2015 were paid to HPT. - Travel Center Agreements: As of
March 31, 2015 , HPT had two leases withTravelCenters of America LLC (NYSE: TA), or TA, for 184 travel centers located along theU.S. Interstate Highway system requiring annual minimum rents of$228.7 million ($57.2 million per quarter), which represent 33% of HPT’s total annual minimum returns and rents. As ofMarch 31, 2015 , all payments due to HPT from TA under these leases were current. For the three months endedMarch 31, 2015 , the aggregate coverage ratio of (x) total cash flow at the leased travel centers available to pay HPT’s minimum rent due from TA to (y) HPT’s minimum rent due from TA increased to 1.93x from 1.54x for the three months endedMarch 31, 2014 .
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 first quarter conference call is strictly prohibited without the prior written consent of HPT.
Supplemental Data:
A copy of HPT’s First Quarter 2015 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 HPT’S FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS. FOR EXAMPLE:
-
HPT EXPECTS THAT, WHILE THE SECURITY DEPOSIT FOR ITS MARRIOTT NO. 234
AGREEMENT IS EXHAUSTED, MARRIOTT WILL PAY HPT UP TO 90% OF ITS MINIMUM
RETURNS UNDER A LIMITED GUARANTY. THIS STATEMENT IMPLIES THAT MARRIOTT
WILL FULFILL ITS OBLIGATION UNDER THIS GUARANTY OR THAT FUTURE
SHORTFALLS WILL NOT EXHAUST THE GUARANTY. HOWEVER, THIS GUARANTY IS
LIMITED IN AMOUNT AND EXPIRES ON
DECEMBER 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 THEMARRIOTT LIMITED GUARANTY APPLIES OR AFTER MARRIOTT’S GUARANTY EXPIRES. - HPT EXPECTS THAT INTERCONTINENTAL WILL CONTINUE TO PAY THE MINIMUM RETURNS INCLUDED IN HPT’S MANAGEMENT AGREEMENT WITH INTERCONTINENTAL AND THAT HPT WILL UTILIZE THE SECURITY DEPOSIT IT HOLDS FOR ANY PAYMENT SHORTFALLS. HOWEVER, THE SECURITY DEPOSIT HPT HOLDS FOR INTERCONTINENTAL’S OBLIGATIONS IS FOR A LIMITED AMOUNT AND HPT CAN PROVIDE NO ASSURANCE THAT THE SECURITY DEPOSIT WILL BE ADEQUATE TO COVER FUTURE SHORTFALLS IN THE MINIMUM RETURNS DUE HPT FROM ITS HOTELS MANAGED BY INTERCONTINENTAL. MOREOVER, THIS 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.
-
AS OF
MARCH 31, 2015 , 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. -
HPT HAS ENTERED AN AGREEMENT TO ACQUIRE ONE FULL SERVICE HOTEL FOR AN
AGGREGATE PURCHASE PRICE OF
$77.3 MILLION EXCLUDING ACQUISITION RELATED COSTS AND HPT EXPECTS THAT IT WILL ADD THIS HOTEL TO ITS EXISTING MANAGEMENT AGREEMENT WITH INTERCONTINENTAL. THIS TRANSACTION IS SUBJECT TO VARIOUS TERMS AND CONDITIONS. THESE TERMS AND CONDITIONS MAY NOT BE MET. AS A RESULT, THIS ACQUISITION AND THE EXPECTED MANAGEMENT ARRANGEMENT MAY BE DELAYED OR MAY NOT OCCUR OR THE TERMS MAY CHANGE. -
HPT IS MARKETING ONE HOTEL IN
NORCROSS, GA WITH A CARRYING VALUE OF$4.1 MILLION FOR SALE. THERE CAN BE NO ASSURANCE THAT HPT WILL COMPLETE A SALE OF THIS HOTEL OR THAT ANY SUCH SALE WOULD REALIZE NET PROCEEDS IN AN AMOUNT AT LEAST EQUAL TO THE CARRYING VALUE OF THIS HOTEL.
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 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 | ||||||||||
| 2015 | 2014 | |||||||||
| Revenues: | ||||||||||
| Hotel operating revenues (1) | $ | 369,596 | $ | 329,936 | ||||||
| Rental income (1) | 64,751 | 63,386 | ||||||||
| FF&E reserve income (2) | 1,165 | 928 | ||||||||
| Total revenues | 435,512 | 394,250 | ||||||||
| Expenses: | ||||||||||
| Hotel operating expenses (1) | 257,658 | 230,617 | ||||||||
| Depreciation and amortization | 78,969 | 78,287 | ||||||||
| General and administrative (3) | 21,304 | 11,465 | ||||||||
| Acquisition related costs (4) | 338 | 61 | ||||||||
| Total expenses | 358,269 | 320,430 | ||||||||
| Operating income | 77,243 | 73,820 | ||||||||
| Interest income | 11 | 25 | ||||||||
Interest expense (including amortization of deferred financing
costs and debt discounts of | (35,454) | (34,856) | ||||||||
| Loss on early extinguishment of debt (5) | - | (726) | ||||||||
| Income before income taxes and equity in earnings (losses) of an investee | 41,800 | 38,263 | ||||||||
| Income tax expense | (291) | (616) | ||||||||
| Equity in earnings (losses) of an investee | 72 | (97) | ||||||||
| Net income | 41,581 | 37,550 | ||||||||
| Preferred distributions | (5,166) | (5,166) | ||||||||
| Net income available for common shareholders | $ | 36,415 | $ | 32,384 | ||||||
| Weighted average common shares outstanding (basic) | 149,792 | 149,573 | ||||||||
| Weighted average common shares outstanding (diluted) | 150,906 | 149,691 | ||||||||
| Net income available for common shareholders per common share: | ||||||||||
| Basic and diluted | $ | 0.24 | $ | 0.22 | ||||||
RECONCILIATIONS OF FUNDS FROM OPERATIONS, NORMALIZED FUNDS FROM OPERATIONS, EBITDA AND ADJUSTED EBITDA (amounts in thousands, except per share data) (Unaudited) | ||||||||||||||||||
|
Three Months Ended | ||||||||||||||||||
| 2015 | 2014 | |||||||||||||||||
| Calculation of Funds from Operations (FFO) and Normalized FFO: (6) | ||||||||||||||||||
| Net income available for common shareholders | $ | 36,415 | $ | 32,384 | ||||||||||||||
| Add: | Depreciation and amortization | 78,969 | 78,287 | |||||||||||||||
| FFO | 115,384 | 110,671 | ||||||||||||||||
| Add: | Acquisition related costs (4) | 338 | 61 | |||||||||||||||
| Estimated business management incentive fees (3) | 9,027 | 728 | ||||||||||||||||
| Loss on early extinguishment of debt (5) | - | 726 | ||||||||||||||||
| Deferred percentage rent (7) | 1,240 | 874 | ||||||||||||||||
| Normalized FFO | $ | 125,989 | $ | 113,060 | ||||||||||||||
| Weighted average common shares outstanding (basic) | 149,792 | 149,573 | ||||||||||||||||
| Weighted average common shares outstanding (diluted) | 150,906 | 149,691 | ||||||||||||||||
| Basic and diluted per common share amounts: | ||||||||||||||||||
| FFO (basic) | $ | 0.77 | $ | 0.74 | ||||||||||||||
| FFO (diluted) | $ | 0.76 | $ | 0.74 | ||||||||||||||
| Normalized FFO (basic) | $ | 0.84 | $ | 0.76 | ||||||||||||||
| Normalized FFO (diluted) | $ | 0.83 | $ | 0.76 | ||||||||||||||
|
Three Months Ended | |||||||||||||||
| 2015 | 2014 | ||||||||||||||
| Calculation of EBITDA and Adjusted EBITDA: (8) | |||||||||||||||
| Net income | $ | 41,581 | $ | 37,550 | |||||||||||
| Add: | Interest expense | 35,454 | 34,856 | ||||||||||||
| Income tax expense | 291 | 616 | |||||||||||||
| Depreciation and amortization | 78,969 | 78,287 | |||||||||||||
| EBITDA | 156,295 | 151,309 | |||||||||||||
| Add: | Acquisition related costs (4) | 338 | 61 | ||||||||||||
| General and administrative expense paid in common shares (3)(9) | 10,762 | 1,981 | |||||||||||||
| Loss on early extinguishment of debt (5) | - | 726 | |||||||||||||
| Deferred percentage rent (7) | 1,240 | 874 | |||||||||||||
| Adjusted EBITDA | $ | 168,635 | $ | 154,951 | |||||||||||
(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) Incentive fees under HPT’s business management agreement are payable
in common shares after the end of each calendar year and are calculated
based on common share total return, as defined. In calculating net
income in accordance with GAAP, HPT recognizes estimated business
management incentive fee expense, if any, each quarter. Although HPT
recognizes this expense, if any, 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. HPT recorded
(4) Represents costs associated with HPT’s hotel acquisition activities.
(5) HPT recorded a
(6) HPT calculates FFO and Normalized FFO as shown above. FFO is
calculated on the basis defined by
(7) 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 and Adjusted EBITDA calculations exclude the amounts recognized during the first three quarters.
(8) 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 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.
(9) 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, its officers and certain employees of HPT’s manager.
CONDENSED CONSOLIDATED BALANCE SHEETS (amounts in thousands, except share data) (Unaudited) | ||||||||||
| 2015 | 2014 | |||||||||
| ASSETS | ||||||||||
| Real estate properties, at cost: | ||||||||||
| Land | $ | 1,486,589 | $ | 1,484,210 | ||||||
| Buildings, improvements and equipment | 6,220,736 | 6,171,983 | ||||||||
| Total real estate properties, gross | 7,707,325 | 7,656,193 | ||||||||
| Accumulated depreciation | (2,021,771) | (1,982,033) | ||||||||
| Total real estate properties, net | 5,685,554 | 5,674,160 | ||||||||
| Cash and cash equivalents | 15,570 | 11,834 | ||||||||
| Restricted cash (FF&E reserve escrow) | 36,549 | 33,982 | ||||||||
| Due from related persons | 41,775 | 40,253 | ||||||||
| Other assets, net | 252,958 | 222,333 | ||||||||
| Total assets | $ | 6,032,406 | $ | 5,982,562 | ||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||
| Unsecured revolving credit facility | $ | 89,000 | $ | 18,000 | ||||||
| Unsecured term loan | 400,000 | 400,000 | ||||||||
| Senior unsecured notes, net of discounts | 2,412,600 | 2,412,135 | ||||||||
| Convertible senior unsecured notes | 8,478 | 8,478 | ||||||||
| Security deposits | 36,661 | 33,069 | ||||||||
| Accounts payable and other liabilities | 93,378 | 106,903 | ||||||||
| Due to related persons | 16,225 | 8,658 | ||||||||
| Dividends payable | 5,166 | 5,166 | ||||||||
| Total liabilities | 3,061,508 | 2,992,409 | ||||||||
| 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 | 280,107 | 280,107 | ||||||||
Common shares of beneficial interest, | 1,500 | 1,499 | ||||||||
| Additional paid in capital | 4,119,816 | 4,118,551 | ||||||||
| Cumulative net income | 2,756,820 | 2,715,239 | ||||||||
| Cumulative other comprehensive income | 42,334 | 25,804 | ||||||||
| Cumulative preferred distributions | (305,815) | (300,649) | ||||||||
| Cumulative common distributions | (3,923,864) | (3,850,398) | ||||||||
| Total shareholders’ equity | 2,970,898 | 2,990,153 | ||||||||
| Total liabilities and shareholders’ equity | $ | 6,032,406 | $ | 5,982,562 | ||||||
A
No
shareholder, Trustee or officer is personally liable for any act or
obligation of the Trust.
Director,
Investor Relations
Source: