Nov 09, 2015
Normalized FFO of
Third Quarter Adjusted EBITDA Growth of 13.0% Year Over Year
Three Months Ended |
Nine Months Ended | |||||||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||||||||
| ($ in thousands, except per share and RevPAR data) | ||||||||||||||||||||||
| Net income available for common shareholders | $ | 56,019 | $ | 44,031 | $ | 170,414 | $ | 125,164 | ||||||||||||||
| Net income available for common shareholders per share (basic and diluted) | $ | 0.37 | $ | 0.29 | $ | 1.13 | $ | 0.84 | ||||||||||||||
| Adjusted EBITDA (1) | $ | 192,713 | $ | 170,505 | $ | 551,167 | $ | 497,432 | ||||||||||||||
| Adjusted EBITDA growth | 13.0 | % | — | 10.8 | % | — | ||||||||||||||||
| Normalized FFO available for common shareholders (1) | $ | 149,692 | $ | 129,158 | $ | 422,580 | $ | 371,905 | ||||||||||||||
| Normalized FFO available for common shareholders per share (diluted) (1) | $ | 0.99 | $ | 0.86 | $ | 2.80 | $ | 2.48 | ||||||||||||||
Portfolio Performance | ||||||||||||||||||||||
| Comparable hotel RevPAR | $ | 97.59 | $ | 90.54 | $ | 93.92 | $ | 85.80 | ||||||||||||||
| Comparable hotel RevPAR growth | 7.8 | % | — | 9.5 | % | — | ||||||||||||||||
| RevPAR (all hotels) | $ | 97.18 | $ | 90.85 | $ | 93.78 | $ | 85.97 | ||||||||||||||
| RevPAR growth (all hotels) | 7.0 | % | — | 9.1 | % | — | ||||||||||||||||
| Coverage of HPT’s minimum returns and rents for hotels | 1.17x | 1.08x | 1.13x | 0.98x | ||||||||||||||||||
| Coverage of HPT's minimum rents for travel centers | 1.75x | 1.79x | 1.80x | 1.70x | ||||||||||||||||||
(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 available for common shareholders, and net income to earnings before
interest, taxes, depreciation and amortization, or EBITDA, and EBITDA as
adjusted, or Adjusted EBITDA, for the three and nine month periods ended
“We are pleased with the continued strong performance from our hotel and travel center portfolios this quarter which resulted in Normalized FFO per share growth of 15.1% and Adjusted EBITDA growth of 13.0%. Our comparable hotel RevPAR growth of 7.8% exceeded the hotel industry’s performance for the eleventh consecutive quarter. We were also active on the acquisition front this quarter, expanding both our travel center and hotel portfolios at prices we believe are attractive.”
Results for the Three and Nine Months Ended
- Net Income Available for Common Shareholders: Net income
available for common shareholders for the quarter ended
September 30, 2015 was$56.0 million , or$0.37 per diluted share, compared to$44.0 million , or$0.29 per diluted share, for the quarter endedSeptember 30, 2014 . The weighted average number of diluted common shares outstanding was 151.4 million for the quarter endedSeptember 30, 2015 and 150.0 million for the quarter endedSeptember 30, 2014 .
Net income available for common shareholders for the nine months endedSeptember 30, 2015 was$170.4 million , or$1.13 per diluted share, compared to$125.2 million , or$0.84 per diluted share, for the nine months endedSeptember 30, 2014 . Net income available for common shareholders for the nine months endedSeptember 30, 2015 includes an$11.0 million , or$0.07 per share, gain on the sale of real estate. The weighted average number of diluted common shares outstanding was 150.9 million for the nine months endedSeptember 30, 2015 and 149.8 million for the nine months endedSeptember 30, 2014 .
- Adjusted EBITDA: Adjusted EBITDA for the quarter ended
September 30, 2015 compared to the same period in 2014 increased 13.0% to$192.7 million .
Adjusted EBITDA for the nine months endedSeptember 30, 2015 compared to the same period in 2014 increased 10.8% to$551.2 million .
- Normalized FFO available for common shareholders: Normalized
FFO available for common shareholders for the quarter ended
September 30, 2015 were$149.7 million , or$0.99 per diluted share, compared to Normalized FFO available for common shareholders for the quarter endedSeptember 30, 2014 of$129.2 million , or$0.86 per diluted share. The 15.1% increase in Normalized FFO available for common shareholders per diluted share is due primarily to the impact of HPT’s hotel and travel center acquisitions sinceJuly 1, 2014 , the increase in returns realized due to the improvement in operating results at certain of HPT’s hotels, and increases in FF&E reserve income and deposits under HPT’s hotel agreements.
Normalized FFO available for common shareholders for the nine months endedSeptember 30, 2015 were$422.6 million , or$2.80 per diluted share, compared to Normalized FFO available for common shareholders for the nine months endedSeptember 30, 2014 of$371.9 million , or$2.48 per diluted share.
Comparable Hotel RevPAR : For the quarter endedSeptember 30, 2015 compared to the same period in 2014 for HPT’s 291 hotels that it owned continuously sinceJuly 1, 2014 : average daily rate, or ADR, increased 6.3% to$122.14 ; occupancy increased 1.1 percentage points to 79.9%; and revenue per available room, or RevPAR, increased 7.8% to$97.59 .
For the nine months endedSeptember 30, 2015 compared to the same period in 2014 for HPT’s 290 comparable hotels that it owned continuously sinceJanuary 1, 2014 : ADR increased 7.5% to$121.50 ; occupancy increased 1.4 percentage points to 77.3%; and RevPAR increased 9.5% to$93.92 .
- RevPAR (all hotels): For the quarter ended
September 30, 2015 compared to the same period in 2014 for HPT’s 302 hotels: ADR increased 6.2% to$122.24 ; occupancy increased 0.6 percentage points to 79.5%; and RevPAR increased 7.0% to$97.18 .
For the nine months endedSeptember 30, 2015 compared to the same period in 2014 for HPT’s 302 hotels: ADR increased 7.2% to$121.63 ; occupancy increased 1.3 percentage points to 77.1%; and RevPAR increased 9.1% to$93.78 .
Hotel Coverage of Minimum Returns and Rents: For the three months endedSeptember 30, 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 1.17x from 1.08x for the three months endedSeptember 30, 2014 .
For the nine months endedSeptember 30, 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 1.13x from 0.98x for the nine months endedSeptember 30, 2014 .
As ofSeptember 30, 2015 , approximately 68% of HPT’s aggregate annual minimum returns and rents from its hotels were secured by guarantees or security deposits from HPT’s managers and tenants pursuant to the terms of HPT’s hotel operating agreements.
- Recent Property Acquisition and Disposition Activities: On
July 23, 2015 , HPT acquired nine extended stay hotels with 1,095 suites located in eight states for$85.0 million , excluding acquisition related costs. HPT converted these hotels to the Sonesta ES Suites® hotel brand and added these hotels to its management agreement withSonesta International Hotels Corporation , or Sonesta. HPT currently expects to spend approximately$45.0 million to upgrade these hotels to Sonesta ES Suites® brand standards.
OnSeptember 23, 2015 , HPT acquired fromTravelCenters of America LLC (NYSE : TA), or TA, two travel centers and certain assets at one travel center it leases to TA for an aggregate purchase price of$51.5 million , excluding acquisition related costs.
OnOctober 27, 2015 , HPT entered an agreement to acquire two extended stay hotels with 262 suites located inCleveland, OH andWestlake, OH for an aggregate purchase price of$12.0 million . HPT plans to convert these hotels to Sonesta ES Suites® hotel brand and add them to its management agreement with Sonesta.
OnOctober 30, 2015 , HPT acquired the land and certain improvements at a travel center located inWaterloo, NY it leased from a third party and subleased to TA for$15.0 million , excluding acquisition related costs.
Tenants and Managers: As of
Marriott Agreements : During the three months endedSeptember 30, 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, and provides for annual minimum return payments to HPT of up to$68.3 million (approximately$17.1 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 endedSeptember 30, 2015 , HPT realized returns under itsMarriott No . 1 agreement of$20.2 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 endedSeptember 30, 2015 , HPT realized returns under itsMarriott No . 234 agreement of$26.6 million . During the three months endedSeptember 30, 2015 , HPT replenished the available security deposit under itsMarriott No . 234 agreement by$3.7 million from its share of hotel cash flows in excess of the minimum returns due for the period. AtSeptember 30, 2015 , the available security deposit which HPT held to pay future payment shortfalls for theMarriott No . 234 agreement was$7.4 million and there was$30.7 million remaining under Marriott’s guaranty for up to 90% of the minimum returns due to HPT to cover future payment shortfalls after the available security deposit is depleted. 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 to HPT for this hotel for the three months endedSeptember 30, 2015 of$2.5 million was paid to HPT.InterContinental Agreement : During the three months endedSeptember 30, 2015 , HPT realized returns and rents of$40.1 million under its agreement with subsidiaries of InterContinental Hotels Group, plc, or InterContinental, which includes 93 hotels and requires annual minimum returns/rent to HPT of$149.8 million (approximately$37.5 million per quarter). During the three months endedSeptember 30, 2015 , HPT replenished the available security deposit by$5.0 million from its share of hotel cash flows in excess of the returns and rents due for the period. AtSeptember 30, 2015 , the available security deposit which HPT held to pay future payment shortfalls was$45.7 million .- Other
Hotel Agreements : As ofSeptember 30, 2015 , HPT’s remaining 87 hotels are operated under five agreements: one management agreement with Sonesta (31 hotels), requiring annual minimum returns of$81.4 million (approximately$20.4 million per quarter); one management agreement with a subsidiary ofWyndham Worldwide Corporation (NYSE : WYN), orWyndham (22 hotels), requiring annual minimum returns of$27.8 million (approximately$7.0 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 endedSeptember 30, 2015 were paid to HPT. - Travel Center Agreements: As of
September 30, 2015 , HPT had five leases with TA for 193 travel centers located along theU.S. Interstate Highway system requiring aggregate annual minimum rents of$253.9 million ($63.5 million per quarter), which represent 34% of HPT’s total annual minimum returns and rents. As ofSeptember 30, 2015 , all payments due to HPT from TA under these leases were current.
For the three months endedSeptember 30, 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 decreased to 1.75x from 1.79x for the three months endedSeptember 30, 2014 . For the nine months endedSeptember 30, 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 1.80x from 1.70x for the nine months endedSeptember 30, 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 third quarter conference call is strictly prohibited without the prior written consent of HPT.
Supplemental Data:
A copy of HPT’s Third 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 available for common shareholders and Normalized FFO available for common shareholders, 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:
-
HPT EXPECTS THAT MARRIOTT WILL PAY HPT UP TO 90% OF ITS MINIMUM
RETURNS INCLUDED IN HPT’S MARRIOTT NO. 234 AGREEMENT UNDER A LIMITED
GUARANTY AFTER HPT DEPLETES THE SECURITY DEPOSIT IT HOLDS FOR ANY
PAYMENT SHORTFALLS. THIS STATEMENT IMPLIES THAT MARRIOTT WILL FULFILL
ITS OBLIGATION UNDER THIS GUARANTY OR THAT ANY FUTURE SHORTFALLS IN
THE MINIMUM RETURNS DUE TO HPT FROM ITS HOTELS MANAGED BY MARRIOTT
WILL NOT EXHAUST THE GUARANTY AND SECURITY DEPOSIT HPT HOLDS. 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 THE MARRIOTT 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 TO 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
SEPTEMBER 30, 2015 , APPROXIMATELY 68% 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 BELIEVES THAT ITS RECENT ACQUISITIONS ARE AT ATTRACTIVE PRICES. THE HOTELS HPT HAS RECENTLY ACQUIRED REQUIRE EXTENSIVE RENOVATIONS. WHEN THESE RENOVATIONS ARE COMPLETED THE FULL PRICE OF THE HOTEL ACQUISITIONS AND RENOVATIONS MAY NOT BE ATTRACTIVE. ALSO, CHANGING MARKET CONDITIONS MAY MAKE THE ACQUISITION PRICES PAID BY HPT SEEM EXPENSIVE,
-
HPT CURRENTLY EXPECTS TO SPEND APPROXIMATELY
$45.0 MILLION TO UPGRADE NINE HOTELS IT HAS ACQUIRED TO SONESTA ES SUITES® BRAND STANDARDS. IT IS DIFFICULT TO ACCURATELY ESTIMATE THE COST OF HOTEL RENOVATIONS. ONCE A RENOVATION PROJECT HAS BEGUN IT IS OFTEN COMMERCIALLY APPROPRIATE TO COMPLETE THE PROJECT EVEN IF COSTS INCREASE. THIS PLANNED RENOVATION PROJECT MAY COST MORE OR LESS THAN HPT CURRENTLY EXPECTS, -
HPT HAS ENTERED AN AGREEMENT TO ACQUIRE TWO HOTELS FOR AN AGGREGATE
PURCHASE PRICE OF
$12.0 MILLION , AND HPT EXPECTS THAT IT WILL ADD THESE HOTELS TO ITS EXISTING MANAGEMENT AGREEMENT WITH SONESTA. 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, AND - HPT’S REVPAR GROWTH HAS EXCEEDED THE HOTEL INDUSTRY’S PERFORMANCE FOR ELEVEN CONSECUTIVE QUARTERS. THIS STATEMENT MAY IMPLY THAT HPT’S REVPAR WILL CONTINUE TO GROW AND EXCEED THE INDUSTRY’S PERFORMANCE. HPT’S HOTEL BUSINESS IS SUBJECT TO VARIOUS RISKS AND FACTORS, SOME OF WHICH ARE BEYOND HPT’S CONTROL. THERE CAN BE NO ASSURANCE THAT HPT’S REVPAR WILL CONTINUE TO GROW, OR THAT HPT’S REVPAR RESULTS WILL CONTINUE TO EXCEED THE INDUSTRY’S PERFORMANCE. THE REVPAR AT HPT’S HOTELS IN THE FUTURE MAY NOT EXCEED HOTEL INDUSTRY PERFORMANCE MEASURES AND IT MAY DECLINE.
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 |
Nine Months Ended | |||||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||||||
| Revenues: | ||||||||||||||||||||
| Hotel operating revenues (1) | $ | 437,171 | $ | 394,973 | $ | 1,243,744 | $ | 1,112,157 | ||||||||||||
| Rental income (2) (3) | 73,747 | 63,837 | 207,561 | 190,959 | ||||||||||||||||
| FF&E reserve income (4) | 968 | 829 | 3,159 | 2,673 | ||||||||||||||||
| Total revenues | 511,886 | 459,639 | 1,454,464 | 1,305,789 | ||||||||||||||||
| Expenses: | ||||||||||||||||||||
| Hotel operating expenses (1) | 308,603 | 279,560 | 870,689 | 780,955 | ||||||||||||||||
| Depreciation and amortization | 84,261 | 79,649 | 243,812 | 236,699 | ||||||||||||||||
| General and administrative (5) | 19,831 | 16,798 | 53,820 | 41,429 | ||||||||||||||||
| Acquisition related costs (6) | 851 | 14 | 1,986 | 237 | ||||||||||||||||
| Total expenses | 413,546 | 376,021 | 1,170,307 | 1,059,320 | ||||||||||||||||
| Operating income | 98,340 | 83,618 | 284,157 | 246,469 | ||||||||||||||||
| Interest income | 11 | 13 | 32 | 63 | ||||||||||||||||
|
Interest expense (including amortization of deferred financing costs
and debt discounts of | (36,628) | (34,304) | (107,918) | (104,101) | ||||||||||||||||
| Loss on early extinguishment of debt (7) | - | (129) | - | (855) | ||||||||||||||||
| Income before income taxes, equity in earnings (losses) of an investee and gain on sale of real estate | 61,723 | 49,198 | 176,271 | 141,576 | ||||||||||||||||
| Income tax expense | (514) | (39) | (1,445) | (1,110) | ||||||||||||||||
| Equity in earnings (losses) of an investee | (24) | 38 | 71 | 66 | ||||||||||||||||
| Income before gain on sale of real estate | 61,185 | 49,197 | 174,897 | 140,532 | ||||||||||||||||
| Gain on sale of real estate (8) | - | - | 11,015 | 130 | ||||||||||||||||
| Net income | 61,185 | 49,197 | 185,912 | 140,662 | ||||||||||||||||
| Preferred distributions | (5,166) | (5,166) | (15,498) | (15,498) | ||||||||||||||||
| Net income available for common shareholders | $ | 56,019 | $ | 44,031 | $ | 170,414 | $ | 125,164 | ||||||||||||
| Weighted average common shares outstanding (basic) | 151,359 | 149,665 | 150,476 | 149,616 | ||||||||||||||||
| Weighted average common shares outstanding (diluted) | 151,386 | 150,007 | 150,863 | 149,834 | ||||||||||||||||
| Net income available for common shareholders per common share: | ||||||||||||||||||||
| Basic and diluted | $ | 0.37 | $ | 0.29 | $ | 1.13 | $ | 0.84 | ||||||||||||
| ||||||||||||||||||||
| RECONCILIATIONS OF FUNDS FROM OPERATIONS, | ||||||||||||||||||||||||||||||
| NORMALIZED FUNDS FROM OPERATIONS, EBITDA AND ADJUSTED EBITDA | ||||||||||||||||||||||||||||||
(amounts in thousands, except per share data) | ||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||
Three Months Ended |
Nine Months Ended | |||||||||||||||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||||||||
| Calculation of Funds from Operations (FFO) and Normalized FFO available for common shareholders: (9) | ||||||||||||||||||||||||||||||
| Net income available for common shareholders | $ | 56,019 | $ | 44,031 | $ | 170,414 | $ | 125,164 | ||||||||||||||||||||||
| Add (Less): | Depreciation and amortization | 84,261 | 79,649 | 243,812 | 236,699 | |||||||||||||||||||||||||
| Gain on sale of real estate (8) | - | - | (11,015 | ) | (130 | ) | ||||||||||||||||||||||||
| FFO available for common shareholders | 140,280 | 123,680 | 403,211 | 361,733 | ||||||||||||||||||||||||||
| Add (Less): | Acquisition related costs (6) | 851 | 14 | 1,986 | 237 | |||||||||||||||||||||||||
| Estimated business management incentive fees (5) | 8,561 | 4,778 | 17,383 | 6,951 | ||||||||||||||||||||||||||
| Loss on early extinguishment of debt (7) | - | 129 | - | 855 | ||||||||||||||||||||||||||
| Deferred percentage rent (3) | - | 557 | - | 2,129 | ||||||||||||||||||||||||||
| Normalized FFO available for common shareholders | $ | 149,692 | $ | 129,158 | $ | 422,580 | $ | 371,905 | ||||||||||||||||||||||
| Weighted average common shares outstanding (basic) | 151,359 | 149,665 | 150,476 | 149,616 | ||||||||||||||||||||||||||
| Weighted average common shares outstanding (diluted) | 151,386 | 150,007 | 150,863 | 149,834 | ||||||||||||||||||||||||||
| Basic and diluted per common share amounts: | ||||||||||||||||||||||||||||||
| FFO available for common shareholders (basic) | $ | 0.93 | $ | 0.83 | $ | 2.68 | $ | 2.42 | ||||||||||||||||||||||
| FFO available for common shareholders (diluted) | $ | 0.93 | $ | 0.82 | $ | 2.67 | $ | 2.41 | ||||||||||||||||||||||
| Normalized FFO available for common shareholders (basic) | $ | 0.99 | $ | 0.86 | $ | 2.81 | $ | 2.49 | ||||||||||||||||||||||
| Normalized FFO available for common shareholders (diluted) | $ | 0.99 | $ | 0.86 | $ | 2.80 | $ | 2.48 | ||||||||||||||||||||||
Three Months Ended |
Nine Months Ended | |||||||||||||||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||||||||
| Calculation of EBITDA and Adjusted EBITDA: (10) | ||||||||||||||||||||||||||||||
| Net income | $ | 61,185 | $ | 49,197 | $ | 185,912 | $ | 140,662 | ||||||||||||||||||||||
| Add: | Interest expense | 36,628 | 34,304 | 107,918 | 104,101 | |||||||||||||||||||||||||
| Income tax expense | 514 | 39 | 1,445 | 1,110 | ||||||||||||||||||||||||||
| Depreciation and amortization | 84,261 | 79,649 | 243,812 | 236,699 | ||||||||||||||||||||||||||
| EBITDA | 182,588 | 163,189 | 539,087 | 482,572 | ||||||||||||||||||||||||||
| Add (Less): | Acquisition related costs (6) | 851 | 14 | 1,986 | 237 | |||||||||||||||||||||||||
| General and administrative expense paid in common shares (11) | 713 | 1,838 | 3,726 | 4,818 | ||||||||||||||||||||||||||
| Estimated business management incentive fees (5) | 8,561 | 4,778 | 17,383 | 6,951 | ||||||||||||||||||||||||||
| Loss on early extinguishment of debt (7) | - | 129 | - | 855 | ||||||||||||||||||||||||||
| Deferred percentage rent (3) | - | 557 | - | 2,129 | ||||||||||||||||||||||||||
| Gain on sale of real estate (8) | - | - | (11,015 | ) | (130 | ) | ||||||||||||||||||||||||
| Adjusted EBITDA | $ | 192,713 | $ | 170,505 | $ | 551,167 | $ | 497,432 | ||||||||||||||||||||||
| ||||||||||||||||||||||||||||||
(1) At
(2) Rental income includes
(3) In calculating net income in accordance with GAAP, HPT generally
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. In calculating net income in
accordance with GAAP for the second quarter of 2015, HPT recognized
(4) 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.
(5) Estimated incentive fees under HPT’s business management agreement
calculated based on common share total return, as defined, are included
in general and administrative expense in HPT’s condensed consolidated
financial statements. 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 available for common
shareholders and Adjusted EBITDA until the fourth quarter, which is when
the actual expense amount for the year is determined. Incentive fees for
2015, if any, will be payable in cash in
(6) Represents costs associated with HPT’s acquisition activities.
(7) HPT recorded a
(8) HPT recorded an
(9) HPT calculates FFO available for common shareholders and Normalized
FFO available for common shareholders as shown above. FFO available for
common shareholders is calculated on the basis defined by
(10) 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.
(11) Amounts represent the portion of business management fees that were
payable in HPT’s common shares as well as equity based compensation for
HPT’s trustees, its officers and certain other employees of HPT’s
manager. Beginning
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||
(amounts in thousands, except share data) | ||||||||||
(Unaudited) | ||||||||||
| 2015 | 2014 | |||||||||
| ASSETS | ||||||||||
| Real estate properties, at cost: | ||||||||||
| Land | $ | 1,527,504 | $ | 1,484,210 | ||||||
| Buildings, improvements and equipment | 6,671,318 | 6,171,983 | ||||||||
| Total real estate properties, gross | 8,198,822 | 7,656,193 | ||||||||
| Accumulated depreciation | (2,153,666) | (1,982,033) | ||||||||
| Total real estate properties, net | 6,045,156 | 5,674,160 | ||||||||
| Cash and cash equivalents | 7,375 | 11,834 | ||||||||
| Restricted cash (FF&E reserve escrow) | 44,296 | 33,982 | ||||||||
| Due from related persons | 46,862 | 40,253 | ||||||||
| Other assets, net | 350,861 | 222,333 | ||||||||
| Total assets | $ | 6,494,550 | $ | 5,982,562 | ||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||
| Unsecured revolving credit facility | $ | 454,000 | $ | 18,000 | ||||||
| Unsecured term loan | 400,000 | 400,000 | ||||||||
| Senior unsecured notes, net of discounts | 2,413,530 | 2,412,135 | ||||||||
| Convertible senior unsecured notes | 8,478 | 8,478 | ||||||||
| Security deposits | 53,175 | 33,069 | ||||||||
| Accounts payable and other liabilities | 160,063 | 106,903 | ||||||||
| Due to related persons | 24,306 | 8,658 | ||||||||
| Dividends payable | 5,166 | 5,166 | ||||||||
| Total liabilities | 3,518,718 | 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 outstanding, aggregate liquidation preference of
| 280,107 | 280,107 | ||||||||
|
Common shares of beneficial interest, | 1,515 | 1,499 | ||||||||
| Additional paid in capital | 4,165,912 | 4,118,551 | ||||||||
| Cumulative net income | 2,901,151 | 2,715,239 | ||||||||
| Cumulative other comprehensive income | 17,881 | 25,804 | ||||||||
| Cumulative preferred distributions | (316,146) | (300,649) | ||||||||
| Cumulative common distributions | (4,074,588) | (3,850,398) | ||||||||
| Total shareholders’ equity | 2,975,832 | 2,990,153 | ||||||||
| Total liabilities and shareholders’ equity | $ | 6,494,550 | $ | 5,982,562 | ||||||
A
No
shareholder, Trustee or officer is personally liable for any act or
obligation of the Trust.
View source version on businesswire.com: http://www.businesswire.com/news/home/20151109005374/en/
Director,
Investor Relations
Source: