May 10, 2016
Normalized FFO for the First Quarter Increases 12% Year Over Year
to
NEWTON,Mass.--(BUSINESS WIRE)--
|
Three Months Ended | ||||||||
| 2016 | 2015 | |||||||
($ in thousands, except per share and | ||||||||
| Net income available for common shareholders | $ | 46,885 | $ | 36,415 | ||||
| Net income available for common shareholders per share (basic and diluted) | $ | 0.31 | $ | 0.24 | ||||
| Adjusted EBITDA (1) | $ | 187,963 | $ | 168,635 | ||||
| Normalized FFO available for common shareholders (1) | $ | 140,414 | $ | 125,989 | ||||
| Normalized FFO available for common shareholders per share (diluted) (1) | $ | 0.93 | $ | 0.83 | ||||
Portfolio Performance | ||||||||
| Comparable hotel RevPAR | $ | 90.10 | $ | 86.31 | ||||
| Comparable hotel RevPAR growth | 4.4% | - | ||||||
| RevPAR (all hotels) | $ | 88.53 | $ | 86.21 | ||||
| RevPAR growth (all hotels) | 2.7% | - | ||||||
| Coverage of HPT’s minimum returns and rents for hotels | 0.95x | 0.93x | ||||||
| Coverage of HPT's minimum rents for travel centers | 1.39x | 1.92x | ||||||
(1) Reconciliations of net income available for common shareholders
determined in accordance with
“We are pleased with the continued strong performance from our hotel and
travel center portfolios which resulted in 12% FFO per share growth this
quarter compared to last year. Our comparable hotel RevPAR growth
remains above historic long term average growth levels and exceeded the
hotel industry’s performance for the thirteenth consecutive quarter. Our
results are especially noteworthy because they were achieved in the
first calendar quarter which has historically produced weaker seasonal
results at both our hotels and travel centers. This performance, coupled
with our disciplined investment activity and favorable outlook gave
HPT’s Board the confidence to recently increase HPT’s quarterly common
dividend to
First Quarter Results and Recent Activities:
- Net Income Available for Common Shareholders: Net income
available for common shareholders for the quarter ended
March 31, 2016 was$46.9 million , or$0.31 per diluted share, compared to net income available for common shareholders of$36.4 million , or$0.24 per diluted share, for the quarter endedMarch 31, 2015 . The weighted average number of diluted common shares outstanding was 151.4 million and 150.9 million for the quarters endedMarch 31, 2016 and 2015, respectively. - Adjusted EBITDA: Adjusted EBITDA for the quarter ended
March 31, 2016 compared to the same period in 2015 increased 11.5% to$188.0 million . - Normalized FFO Available for Common Shareholders: Normalized
FFO available for common shareholders for the quarter ended
March 31, 2016 were$140.4 million , or$0.93 per diluted share, compared to Normalized FFO available for common shareholders of$126.0 million , or$0.83 per diluted share for the quarter endedMarch 31, 2015 . The 12% increase in Normalized FFO per diluted share is due primarily to the impact of HPT’s hotel and travel center acquisitions sinceJanuary 1, 2015 , 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 operating agreements. Comparable Hotel RevPAR : For the quarter endedMarch 31, 2016 compared to the same period in 2015 for HPT’s 291 hotels that it owned continuously sinceJanuary 1, 2015 : average daily rate, or ADR, increased 4.0% to$124.79 ; occupancy increased 0.3 percentage points to 72.2%; and revenue per available room, or RevPAR, increased 4.4% to$90.10 .- RevPAR (all hotels): For the quarter ended
March 31, 2016 compared to the same period in 2015 for HPT’s 305 hotels: ADR increased 3.6% to$124.16 ; occupancy decreased 0.6 percentage points to 71.3%; and RevPAR increased 2.7% to$88.53 . Some of the hotels recently acquired are currently undergoing renovations. - Coverage of Minimum Returns and Rents: For the quarter ended
March 31, 2016 , the aggregate coverage ratio of (x) total hotel revenues minus all hotel expenses and FF&E reserve escrows 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 0.95x from 0.93x for the quarter endedMarch 31, 2015 .
For the quarter endedMarch 31, 2016 , the aggregate coverage ratio of (x) total travel center revenues less travel center expenses to (y) HPT’s minimum rent due from leased travel centers decreased to 1.39x from 1.92x for the quarter endedMarch 31, 2015 .
As ofMarch 31, 2016 , approximately 79% of HPT’s aggregate annual minimum returns and rents were secured by guarantees or security deposits from HPT’s managers and tenants pursuant to the terms of HPT’s operating agreements.
- Recent Property Acquisition Activities: As previously
disclosed, on
February 1, 2016 , HPT acquired two extended stay hotels with 262 combined suites located inCleveland andWestlake, OH for an aggregate purchase price of$12.0 million , excluding acquisition related costs. HPT converted these hotels to the Sonesta ES Suites® hotel brand and added them to its management agreement withSonesta International Hotels Corporation , or Sonesta.
OnMarch 16, 2016 , HPT acquired theKimpton Hotel Monaco , a full service lifestyle hotel with 221 rooms located inPortland, OR for a purchase price of$114.0 million , excluding acquisition related costs. HPT added this hotel to its management agreement with InterContinental Hotels Group, plc (LON: IHG;NYSE : IHG (ADRs)), or InterContinental.
OnMarch 31, 2016 , HPT acquired fromTravelCenters of America LLC (NYSE : TA), or TA, a newly developed travel center inHillsboro, TX for$19.7 million , excluding acquisition related costs. HPT added this TA branded travel center to its TA No. 4 lease.
- Recent Financing Activities: As previously disclosed, on
February 3, 2016 , HPT issued$750.0 million aggregate principal amount of unsecured senior notes in underwritten public offerings, which included:$400.0 million aggregate principal amount of 4.25% unsecured senior notes due 2021 and$350.0 million aggregate principal amount of 5.25% unsecured senior notes due 2026. Net proceeds from these offerings of$731.5 million after original issue discounts and offering expenses were used to repay amounts outstanding under HPT’s unsecured revolving credit facility and for general business purposes.
OnMarch 11, 2016 , HPT redeemed at par plus accrued interest all$275.0 million of its 6.30% senior notes due 2016.
Tenants and Managers: As of
Marriott Agreements : During the three months endedMarch 31, 2016 , 122 of HPT’s hotels 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$68.4 million as ofMarch 31, 2016 (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 may be limited to available hotel cash flow after payment of operating expenses and funding of the FF&E reserve. During the three months endedMarch 31, 2016 , HPT realized returns under itsMarriott No . 1 agreement of$17.9 million . HPT’sMarriott No . 234 agreement includes 68 hotels and requires annual minimum returns to HPT of$106.2 million as ofMarch 31, 2016 (approximately$26.6 million per quarter). During the three months endedMarch 31, 2016 , HPT realized returns under itsMarriott No . 234 agreement of$26.6 million . HPT’sMarriott No . 234 agreement is partially secured by a security deposit and a limited guarantee from Marriott; during the three months endedMarch 31, 2016 , HPT replenished the available security deposit by$0.8 million from a share of hotel cash flows in excess of the minimum returns due for the period. AtMarch 31, 2016 , the available security deposit from Marriott for theMarriott No . 234 agreement was$7.0 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 endedMarch 31, 2016 of$2.5 million was paid to HPT.InterContinental Agreement : During the three months endedMarch 31, 2016 , HPT realized returns and rents of$38.5 million under its agreement with subsidiaries of InterContinental which includes 94 hotels and requires annual minimum returns/rent to HPT of$160.3 million as ofMarch 31, 2016 (approximately$40.1 million per quarter). During the three months endedMarch 31, 2016 , HPT replenished the available security deposit by$0.5 million from a share of hotel cash flows in excess of the returns and rents due for the period. In connection with the acquisition of theKimpton Hotel Monaco described above, InterContinental provided HPT$9.0 million of cash to supplement the existing security deposit. AtMarch 31, 2016 , the available InterContinental security deposit which HPT held to pay future payment shortfalls was$56.7 million .- Wyndham Agreement:As of
March 31, 2016 , 22 of HPT’s hotels were operated under a management agreement with a subsidiary ofWyndham Worldwide Corporation (NYSE : WYN), or Wyndham, requiring annual minimum returns of$26.7 million as ofMarch 31, 2016 (approximately$6.7 million per quarter). HPT also leases 48 vacation units in one of the hotels toWyndham Vacation Resorts, Inc. , a subsidiary of Wyndham, which requires annual minimum rent of$1.4 million (approximately$0.4 million per quarter). The guarantee provided by Wyndham with respect to the lease is unlimited. The guarantee provided by Wyndham with respect to the management agreement is limited to$35.7 million and as ofDecember 31, 2015 ,$4.0 million remained available to cover payment shortfalls of HPT’s minimum returns due under the management agreement. During the three months endedMarch 31, 2016 , the hotels under this agreement generated cash flows that were less than the minimum returns due to HPT and the remaining guaranty was depleted. HPT currently expects that for the year endingDecember 31, 2016 , the hotels under this agreement will produce cash flows in excess of the minimum returns due to HPT under the management agreement. As ofMay 9, 2016 , all amounts due to HPT under the management agreement and the lease have been paid to HPT. - Other
Hotel Agreements : As ofMarch 31, 2016 , HPT’s remaining 67 hotels are operated under four agreements: one management agreement with Sonesta (33 hotels), requiring annual minimum returns of$84.0 million as ofMarch 31, 2016 (approximately$21.0 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 as ofMarch 31, 2016 (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 as ofMarch 31, 2016 (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 as ofMarch 31, 2016 (approximately$1.9 million per quarter). Minimum returns and rents due to HPT are partially guaranteed under the Hyatt and Carlson agreements. There is no guarantee or security deposit for the Sonesta agreement and the minimum returns HPT receives under that 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, 2016 were paid to HPT. - Travel Center Agreements: As of
March 31, 2016 , HPT had five leases with TA for 194 travel centers located along theU.S. Interstate Highway system requiring aggregate annual minimum rents of$261.1 million (approximately$65.3 million per quarter), which represent 34% of HPT’s total annual minimum returns and rents. As ofMarch 31, 2016 , all payments due to HPT from TA under these leases were current.
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 2016 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”, “MAY” 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:
-
AS OF
MARCH 31, 2016 , APPROXIMATELY 79% OF HPT’S AGGREGATE ANNUAL MINIMUM RETURNS AND RENTS WERE SECURED BY GUARANTEES OR 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. THE BALANCE OF HPT’S ANNUAL MINIMUM RETURNS AND RENTS AS OFMARCH 31, 2016 WAS NOT GUARANTEED NOR DOES HPT HOLD A SECURITY DEPOSIT WITH RESPECT TO THOSE AMOUNTS. HPT CAN PROVIDE NO ASSURANCE WITH REGARD TO THE FUTURE PERFORMANCE OF HPT’S PROPERTIES AND WHETHER THEYWILL COVER HPT’S MINIMUM RETURNS AND RENTS, WHETHER THE GUARANTEES OR SECURITY DEPOSITS WILL BE ADEQUATE TO COVER FUTURE SHORTFALLS IN THE MINIMUM RETURNS OR RENTS DUE TO HPT, OR REGARDING HPT’S MANAGERS’, TENANTS’ OR GUARANTORS’ FUTURE ACTIONS IF AND WHEN THE GUARANTEES AND SECURITY DEPOSITS EXPIRE OR ARE DEPLETED OR THEIR ABILITY OR WILLINGNESS TO PAY MINIMUM RETURNS AND RENTS OWED TO HPT. MOREOVER, 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’S COMPARABLE REVPAR GROWTH HAS EXCEEDED THE HOTEL INDUSTRY’S PERFORMANCE FOR THIRTEEN CONSECUTIVE QUARTERS. THIS STATEMENT MAY IMPLY THAT HPT’S COMPARABLE REVPAR WILL CONTINUE TO GROW AND EXCEED THE INDUSTRY’S PERFORMANCE. HPT’S HOTEL BUSINESS IS SUBJECT TO VARIOUS RISKS, SOME OF WHICH ARE BEYOND HPT’S CONTROL. THERE CAN BE NO ASSURANCE THAT HPT’S COMPARABLE REVPAR WILL CONTINUE TO GROW, OR THAT HPT’S REVPAR RESULTS WILL CONTINUE TO EXCEED THE INDUSTRY’S PERFORMANCE. THE COMPARABLE REVPAR AT HPT’S HOTELS IN THE FUTURE MAY NOT EXCEED HOTEL INDUSTRY PERFORMANCE MEASURES AND IT MAY DECLINE,
-
HPT’S QUARTERLY DIVIDEND WAS RECENTLY INCREASED TO
$0.51 PER SHARE ($2.04 PER SHARE PER YEAR. A POSSIBLE IMPLICATION OF THIS STATEMENT IS THAT HPT WILL CONTINUOUSLY PAY QUARTERLY DIVIDENDS OF$0.51 PER SHARE PER QUARTER OR$2.04 PER SHARE PER YEAR IN THE FUTURE. HPT'S DIVIDEND RATES ARE SET AND RESET FROM TIME TO TIME BY HPT'S BOARD OF TRUSTEES. HPT’S BOARD CONSIDERS MANY FACTORS WHEN SETTING DIVIDEND RATES INCLUDING HPT'S HISTORICAL AND PROJECTED INCOME, NORMALIZED FFO, THE THEN CURRENT AND EXPECTED NEEDS AND AVAILABILITY OF CASH TO PAY HPT'S OBLIGATIONS, DISTRIBUTIONS WHICH MAY BE REQUIRED TO BE PAID TO MAINTAIN HPT'S TAX STATUS AS A REIT AND OTHER FACTORS DEEMED RELEVANT BY HPT'S BOARD OF TRUSTEES IN ITS DISCRETION. ACCORDINGLY, FUTURE DIVIDEND RATES MAY BE INCREASED, DECREASED OR EVEN ELIMINATED AND THERE IS NO ASSURANCE AS TO THE RATE AT WHICH FUTURE DIVIDENDS WILL BE PAID, AND -
HPT CURRENTLY EXPECTS THAT ITS HOTELS MANAGED BY WYNDHAM WILL PRODUCE
CASH FLOWS IN EXCESS OF THE MINIMUM RETURNS DUE TO HPT DURING 2016.
WYNDHAM’S MANAGEMENT OF HPT’S HOTELS HAS HISTORICALLY NOT PRODUCED
CASH FLOWS EQUAL TO OR IN EXCESS OF THE MINIMUM RETURNS CONTRACTUALLY
DUE TO HPT AND THE FULL AMOUNT OF WYNDHAM’S CONTRACTUAL GUARANTEE WAS
DEPLETED DURING THE QUARTER ENDED
MARCH 31, 2016 . THERE IS NO ASSURANCE THAT WYNDHAM’S MANAGEMENT OF HPT OWNED HOTELS WILL PRODUCE THE CONTRACTUAL MINIMUM RETURNS DUE TO HPT AND HPT DOES NOT KNOW WHETHER WYNDHAM WILL PAY THE MINIMUM RETURNS DESPITE THE DEPLETED GUARANTEE OR IF WYNDHAM WILL DEFAULT THE PAYMENTS DUE TO HPT.
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 | ||||||||
| 2016 | 2015 | |||||||
| Revenues: | ||||||||
| Hotel operating revenues (1) | $ | 396,503 | $ | 369,596 | ||||
| Rental income (2) (3) | 76,259 | 64,751 | ||||||
| FF&E reserve income (4) | 1,356 | 1,165 | ||||||
| Total revenues | 474,118 | 435,512 | ||||||
| Expenses: | ||||||||
| Hotel operating expenses (1) | 276,305 | 257,658 | ||||||
| Depreciation and amortization | 87,271 | 78,969 | ||||||
| General and administrative (5) | 16,023 | 21,304 | ||||||
| Acquisition related costs (6) | 612 | 338 | ||||||
| Total expenses | 380,211 | 358,269 | ||||||
| Operating income | 93,907 | 77,243 | ||||||
| Interest income | 98 | 11 | ||||||
Interest expense (including amortization of debt issuance costs
and debt discounts of | (41,586) | (35,454) | ||||||
| Loss on early extinguishment of debt (7) | (70) | - | ||||||
| Income before income taxes and equity in earnings of an investee | 52,349 | 41,800 | ||||||
| Income tax expense | (375) | (291) | ||||||
| Equity in earnings of an investee | 77 | 72 | ||||||
| Net income | 52,051 | 41,581 | ||||||
| Preferred distributions | (5,166) | (5,166) | ||||||
| Net income available for common shareholders | $ | 46,885 | $ | 36,415 | ||||
| Weighted average common shares outstanding (basic) | 151,402 | 149,792 | ||||||
| Weighted average common shares outstanding (diluted) | 151,415 | 150,906 | ||||||
| Net income available for common shareholders per common share: | ||||||||
| Basic and diluted | $ | 0.31 | $ | 0.24 | ||||
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 | ||||||||||||||
| 2016 | 2015 | |||||||||||||
Calculation of Funds from Operations (FFO) and Normalized FFO
available for common | ||||||||||||||
| Net income available for common shareholders | $ | 46,885 | $ | 36,415 | ||||||||||
| Add: | Depreciation and amortization | 87,271 | 78,969 | |||||||||||
| FFO available for common shareholders | 134,156 | 115,384 | ||||||||||||
| Add: | Acquisition related costs (6) | 612 | 338 | |||||||||||
| Estimated business management incentive fees (5) | 5,316 | 9,027 | ||||||||||||
| Loss on early extinguishment of debt (7) | 70 | - | ||||||||||||
| Deferred percentage rent (3) | 260 | 1,240 | ||||||||||||
| Normalized FFO available for common shareholders | $ | 140,414 | $ | 125,989 | ||||||||||
| Weighted average common shares outstanding (basic) | 151,402 | 149,792 | ||||||||||||
| Weighted average common shares outstanding (diluted) | 151,415 | 150,906 | ||||||||||||
| Basic and diluted per common share amounts: | ||||||||||||||
| FFO available for common shareholders (basic) | $ | 0.89 | $ | 0.77 | ||||||||||
| FFO available for common shareholders (diluted) | $ | 0.89 | $ | 0.76 | ||||||||||
| Normalized FFO available for common shareholders (basic) | $ | 0.93 | $ | 0.84 | ||||||||||
| Normalized FFO available for common shareholders (diluted) | $ | 0.93 | $ | 0.83 | ||||||||||
|
Three Months Ended | ||||||||||||||
| 2016 | 2015 | |||||||||||||
| Calculation of EBITDA and Adjusted EBITDA: (9) | ||||||||||||||
| Net income | $ | 52,051 | $ | 41,581 | ||||||||||
| Add: | Interest expense | 41,586 | 35,454 | |||||||||||
| Income tax expense | 375 | 291 | ||||||||||||
| Depreciation and amortization | 87,271 | 78,969 | ||||||||||||
| EBITDA | 181,283 | 156,295 | ||||||||||||
| Add: | Acquisition related costs (6) | 612 | 338 | |||||||||||
| General and administrative expense paid in common shares (10) | 422 | 1,735 | ||||||||||||
| Estimated business management incentive fees (5) | 5,316 | 9,027 | ||||||||||||
| Loss on early extinguishment of debt (7) | 70 | - | ||||||||||||
| Deferred percentage rent (3) | 260 | 1,240 | ||||||||||||
| Adjusted EBITDA | $ | 187,963 | $ | 168,635 | ||||||||||
See Notes on pages 9 and 10 | ||||||||||||||
(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. HPT includes estimated amounts of percentage rent 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 estimated amounts of percentage rent recognized during the first three quarters.
(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 tenants into the escrow accounts under its three hotel leases 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) Incentive fees under HPT’s business management agreement are payable
after the end of each calendar year, are calculated based on common
share total return, as defined, and are included in general and
administrative expense in HPT’s condensed consolidated statements of
income. 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 or Adjusted EBITDA until the fourth quarter, which is when
the actual incentive fee expense amount for the year is determined. HPT
recorded
HPT recorded a liability for the amount by which the estimated fair value for accounting purposes exceeded the price HPT paid for its investment in RMR common stock in June 2015. A portion of this liability is being amortized on a straight line basis through December 31, 2035, the then 20 year life of HPT's business management agreement with the operating subsidiary of RMR as a reduction to business management fees, which are included in general and administrative expense. General and administrative expense was reduced by $896 during the three months ended March 31, 2016 as a result of this amortization.
(6) Represents costs associated with HPT’s acquisition activities.
(7) HPT recorded a
(8) 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
(9) 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 HPT’s 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, net income available for common shareholders, operating income and cash flow from operating activities as presented in HPT’s condensed consolidated statements of income and condensed consolidated statements of cash flows. Other real estate companies and REITs may calculate EBITDA and Adjusted EBITDA differently than HPT does.
(10) 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) | |||||||||
| 2016 | 2015 | ||||||||
| ASSETS | |||||||||
| Real estate properties: | |||||||||
| Land | $ | 1,544,954 | $ | 1,529,004 | |||||
| Buildings, improvements and equipment | 6,898,854 | 6,740,423 | |||||||
| Total real estate properties, gross | 8,443,808 | 8,269,427 | |||||||
| Accumulated depreciation | (2,290,066) | (2,218,499) | |||||||
| Total real estate properties, net | 6,153,742 | 6,050,928 | |||||||
| Cash and cash equivalents | 15,816 | 13,682 | |||||||
| Restricted cash (FF&E reserve escrow) | 55,891 | 51,211 | |||||||
| Due from related persons | 55,517 | 50,987 | |||||||
| Other assets, net | 251,174 | 227,989 | |||||||
| Total assets | $ | 6,532,140 | $ | 6,394,797 | |||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||
| Unsecured revolving credit facility | $ | 230,000 | $ | 465,000 | |||||
| Unsecured term loan, net | 397,922 | 397,756 | |||||||
| Senior unsecured notes, net | 2,861,294 | 2,403,439 | |||||||
| Convertible senior unsecured notes | 8,478 | 8,478 | |||||||
| Security deposits | 63,831 | 53,579 | |||||||
| Accounts payable and other liabilities | 150,416 | 179,783 | |||||||
| Due to related persons | 14,172 | 69,514 | |||||||
| Dividends payable | 5,166 | 5,166 | |||||||
| Total liabilities | 3,731,279 | 3,582,715 | |||||||
| 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, | 1,515 | 1,515 | |||||||
| Additional paid in capital | 4,165,982 | 4,165,911 | |||||||
| Cumulative net income | 2,933,708 | 2,881,657 | |||||||
| Cumulative other comprehensive income (loss) | 2,074 | (15,523) | |||||||
| Cumulative preferred distributions | (326,479) | (321,313) | |||||||
| Cumulative common distributions | (4,256,046) | (4,180,272) | |||||||
| Total shareholders’ equity | 2,800,861 | 2,812,082 | |||||||
| Total liabilities and shareholders’ equity | $ | 6,532,140 | $ | 6,394,797 | |||||
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/20160510005397/en/
Senior
Director, Investor Relations
Source: