Mar 01, 2017
Fourth Quarter Net Income Available to Common Shareholders of
Fourth Quarter Normalized FFO Available to Common Shareholders of
| Three Months Ended | Year Ended | ||||||||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||||
| ($ in thousands, except per share and RevPAR data) | |||||||||||||||||||||||
| Net income (loss) available for common shareholders | $ | 58,020 | $ | (24,660 | ) | $ | 202,446 | $ | 145,754 | ||||||||||||||
| Net income (loss) available for common shareholders per share | $ | 0.35 | $ | (0.16 | ) | $ | 1.30 | $ | 0.97 | ||||||||||||||
| Adjusted EBITDA (1) | $ | 136,989 | $ | 123,729 | $ | 750,814 | $ | 674,896 | |||||||||||||||
| Normalized FFO available for common shareholders (1) | $ | 93,380 | $ | 81,083 | $ | 561,383 | $ | 503,663 | |||||||||||||||
| Normalized FFO available for common shareholders per share (1) | $ | 0.57 | $ | 0.54 | $ | 3.60 | $ | 3.34 | |||||||||||||||
Portfolio Performance | |||||||||||||||||||||||
| Comparable hotel RevPAR | $ | 84.76 | $ | 84.28 | $ | 95.20 | $ | 91.91 | |||||||||||||||
| Comparable hotel RevPAR growth | 0.6 | % | — | 3.6 | % | — | |||||||||||||||||
| RevPAR (all hotels) | $ | 84.97 | $ | 84.73 | $ | 94.26 | $ | 91.97 | |||||||||||||||
| RevPAR growth (all hotels) | 0.3 | % | — | 2.5 | % | — | |||||||||||||||||
| Coverage of HPT’s minimum returns and rents for hotels | 0.86x | 0.92x | 1.10x | 1.08x | |||||||||||||||||||
| Coverage of HPT's minimum rents for travel centers | 1.51x | 1.58x | 1.57x | 1.74x | |||||||||||||||||||
(1) Reconciliations of net income (loss) determined in accordance with
“During the fourth quarter of 2016, RevPAR at our hotels was negatively
impacted by hotel room supply growth, lack of city-wide events and
continued weakness in the energy sector, which resulted in lower
business economic activity and demand for hotel stays in those
geographic areas where certain of our hotels are located. However, for
the full year, HPT's comparable RevPAR growth of 3.6% exceeded the
industry average and aggregate coverage of our annual hotel minimum
returns and rents and travel center minimum rents for 2016 were 1.10
times and 1.57 times, respectively. Subsequent to year end, we raised
approximately
Results for the Quarter and Year Ended
- Net Income (Loss) Available for Common Shareholders: Net income
available for common shareholders for the quarter ended
December 31, 2016 was$58.0 million , or$0.35 per diluted share, compared to a net loss available for common shareholders of$24.7 million , or$0.16 per diluted share, for the quarter endedDecember 31, 2015 . Net income available for common shareholders for the quarter endedDecember 31, 2016 includes the reversal of$3.9 million , or$0.02 per diluted share, of previously accrued business management incentive fee expense. Net loss available for common shareholders for the quarter endedDecember 31, 2015 includes$44.9 million , or$0.30 per diluted share, of business management incentive fee expense and a$36.8 million , or$0.24 per diluted share, non-cash loss on the distribution ofThe RMR Group Inc. (Nasdaq: RMR) common stock HPT made to its shareholders. The weighted average number of diluted common shares outstanding was 164.1 million and 151.4 million for the quarters endedDecember 31, 2016 and 2015, respectively.
Net income available for common shareholders for the year endedDecember 31, 2016 was$202.4 million , or$1.30 per diluted share, compared to net income available for common shareholders of$145.8 million , or$0.97 per diluted share, for the year endedDecember 31, 2015 . Net income available for common shareholders for the year endedDecember 31, 2016 includes$52.4 million , or$0.34 per diluted share, of business management incentive fee expense. Net income available for common shareholders for the year endedDecember 31, 2015 includes$62.3 million , or$0.41 per diluted share, of business management incentive fee expense, a$36.8 million , or$0.24 per diluted share, non-cash loss on the distribution of RMR common stock HPT made to its shareholders and an$11.0 million , or$0.07 per diluted share, gain on the sale of real estate. The weighted average number of diluted common shares outstanding was 156.1 million and 151.0 million for the years endedDecember 31, 2016 and 2015, respectively.
- Adjusted EBITDA: Adjusted EBITDA for the quarter ended
December 31, 2016 compared to the same period in 2015 increased 10.7% to$137.0 million .
Adjusted EBITDA for the year endedDecember 31, 2016 compared to 2015 increased 11.2% to$750.8 million .
- Normalized FFO Available for Common Shareholders: Normalized
FFO available for common shareholders for the quarter ended
December 31, 2016 were$93.4 million , or$0.57 per diluted share, compared to Normalized FFO available for common shareholders of$81.1 million , or$0.54 per diluted share, for the quarter endedDecember 31, 2015 . Normalized FFO available for common shareholders includes$52.4 million , or$0.34 per diluted share, and$62.3 million , or$0.41 per diluted share, of business management incentive fee expense for the quarters endedDecember 31, 2016 and 2015, respectively.
Normalized FFO available for common shareholders for the year endedDecember 31, 2016 were$561.4 million , or$3.60 per diluted share, compared to Normalized FFO available for common shareholders of$503.7 million , or$3.34 per diluted share, for the year endedDecember 31, 2015 . Normalized FFO available for common shareholders includes$52.4 million , or$0.34 per diluted share, and$62.3 million , or$0.41 per diluted share, of business management incentive fee expense for the years endedDecember 31, 2016 and 2015, respectively.
Hotel RevPAR (comparable hotels): For the quarter endedDecember 31, 2016 compared to the same period in 2015 for HPT’s 302 hotels that were owned continuously sinceOctober 1, 2015 : average daily rate, or ADR, increased 1.9% to$120.91 ; occupancy decreased 0.9 percentage points to 70.1%; and revenue per available room, or RevPAR, increased 0.6% to$84.76 .
For the year endedDecember 31, 2016 compared to 2015 for HPT’s 291 hotels that were owned continuously sinceJanuary 1, 2015 : ADR increased 3.2% to$124.94 ; occupancy increased 0.3 percentage points to 76.2%; and RevPAR increased 3.6% to$95.20 .
Hotel RevPAR (all hotels): For the quarter endedDecember 31, 2016 compared to the same period in 2015 for HPT’s 306 hotels: ADR increased 1.7% to$121.39 ; occupancy decreased 1.0 percentage point to 70.0%; and RevPAR increased 0.3% to$84.97 .
For the year endedDecember 31, 2016 compared to 2015 for HPT’s 306 hotels: ADR increased 2.8% to$125.01 ; occupancy decreased 0.2 percentage points to 75.4%; and RevPAR increased 2.5% to$94.26 .
- Coverage of Minimum Returns and Rents: For the quarter ended
December 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 decreased to 0.86x from 0.92x for the quarter endedDecember 31, 2015 .
For the year endedDecember 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 1.10x from 1.08x for the year endedDecember 31, 2015 .
For the quarter endedDecember 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 1.51x from 1.58x for the quarter endedDecember 31, 2015 .
For the year endedDecember 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 1.57x from 1.74x for the year endedDecember 31, 2015 .
As ofDecember 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: In
November 2016 , HPT entered into an agreement to acquire a full service hotel with 121 rooms located inSeattle, WA for a purchase price of$71.6 million , excluding acquisition related costs. HPT currently expects to complete this acquisition during the first quarter of 2017. HPT plans to add this hotel to its management agreement with InterContinental Hotels Group, plc (LON: IHG; NYSE: IHG (ADRs)), or InterContinental.
InDecember 2016 , HPT acquired a full service hotel with 236 rooms located inMilpitas, CA for$46.0 million , excluding acquisition related costs. HPT added this hotel to its management agreement withSonesta International Hotels Corporation , or Sonesta.
Also inDecember 2016 , HPT terminated a previously announced agreement to acquire a full service hotel with 101 rooms located inAddison, TX for a purchase price of$9.0 million .
InFebruary 2017 , HPT acquired a full service hotel with 483 rooms located inChicago, IL for a purchase price of$85.5 million , excluding acquisition related costs. HPT added this Kimpton branded hotel to its management agreement with InterContinental.
- Recent Financing Activities: In
January 2017 , HPT issued$600.0 million aggregate principal amount of senior notes in underwritten public offerings, which included$200.0 million aggregate principal amount of 4.500% unsecured senior notes due 2023 and$400.0 million aggregate principal amount of 4.950% unsecured senior notes due 2027. The proceeds from these offerings of$594.2 million after discounts and offering expenses were used to repay amounts outstanding under HPT's revolving credit facility, to redeem, inFebruary 2017 , all of its 11.6 million outstanding 7.125% Series D cumulative redeemable preferred shares for$25.00 per share (an aggregate of$290.0 million ) plus accrued and unpaid dividends and for general business purposes, including acquisitions.
Tenants and Managers: As of
Marriott Agreements : As ofDecember 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$68.6 million as ofDecember 31, 2016 (approximately$17.2 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 flows after payment of operating expenses and funding of the FF&E reserve. During the three months endedDecember 31, 2016 , HPT realized returns under itsMarriott No . 1 agreement of$16.7 million . HPT’sMarriott No . 234 agreement includes 68 hotels and requires annual minimum returns to HPT of$106.4 million as ofDecember 31, 2016 (approximately$26.6 million per quarter). During the three months endedDecember 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 endedDecember 31, 2016 , HPT reduced the available security deposit by$1.0 million to cover shortfalls in hotel cash flows available to pay the returns due for the period. AtDecember 31, 2016 , the available security deposit from Marriott for theMarriott No . 234 agreement was$16.5 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's Marriott 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 endedDecember 31, 2016 of$2.5 million was paid to HPT.InterContinental Agreement : As ofDecember 31, 2016 , 94 of HPT’s hotels were operated by subsidiaries of InterContinental under one agreement requiring annual minimum returns and rents to HPT of$161.8 million (approximately$40.4 million per quarter). During the three months endedDecember 31, 2016 , HPT realized returns and rents under its InterContinental agreement of$39.6 million . HPT’s InterContinental agreement is partially secured by a security deposit. During the three months endedDecember 31, 2016 , the available security deposit was replenished by$1.8 million from a share of hotel cash flows in excess of the minimum returns and rents due to HPT for the period. AtDecember 31, 2016 , the available InterContinental security deposit which HPT held to pay future payment shortfalls was$72.7 million .- Morgans Agreement: As of
December 31, 2016 , HPT had a lease for one hotel with a subsidiary ofMorgans Hotel Group Co. , or Morgans, requiring annual minimum rent to HPT of$7.6 million as ofDecember 31, 2016 (approximately$1.9 million per quarter). InDecember 2016 , HPT advised Morgans that the closing of its merger withSBE Entertainment Group, LLC , or SBE, without HPT's consent was in violation of the Morgans agreement, and HPT filed an action inCalifornia for unlawful detainer against Morgans and SBE. HPT is currently in discussions with Morgans and SBE regarding this matter and is pursuing remedies, which may include terminating the Morgans agreement. As ofFebruary 28, 2017 , all rent payments due to HPT under the lease were current. - Other
Hotel Agreements : As ofDecember 31, 2016 , HPT’s remaining 89 hotels were operated under four agreements: one management agreement with Sonesta (34 hotels), requiring annual minimum returns of$90.2 million as ofDecember 31, 2016 (approximately$22.6 million per quarter); one management agreement with a subsidiary ofWyndham Worldwide Corporation (NYSE : WYN), or Wyndham (22 hotels), requiring annual minimum returns and rents of $28.4 million (approximately $7.1 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 ofDecember 31, 2016 (approximately$5.5 million per quarter); and one management agreement with a subsidiary of Carlson Hotels Worldwide (11 hotels), requiring annual minimum returns of$12.9 million as ofDecember 31, 2016 (approximately$3.2 million per quarter). Minimum returns and rents due to HPT are partially guaranteed under the Wyndham, 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 flows after payment of operating expenses. The payments due to HPT under these agreements for the three months endedDecember 31, 2016 were paid to HPT. - Travel Center Agreements: As of
December 31, 2016 , HPT’s 198 travel centers located along theU.S. Interstate Highway system were leased toTravelCenters of America LLC (Nasdaq: TA), or TA, under five lease agreements, which required aggregate annual minimum rents of$274.1 million (approximately$68.5 million per quarter). As ofDecember 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 fourth quarter conference call is strictly prohibited without the prior written consent of HPT.
Supplemental Data:
A copy of HPT’s Fourth 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”, "WILL", “MAY” AND NEGATIVES OR DERIVATIVES OF THESE 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
DECEMBER 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, CERTAIN OF THESE GUARANTEES AND SECURITY DEPOSITS ARE LIMITED IN AMOUNT AND DURATION AND ALL THE GUARANTEES ARE SUBJECT TO THE GUARANTORS’ ABILITY AND WILLINGNESS TO PAY. THE BALANCE OF HPT’S ANNUAL MINIMUM RETURNS AND RENTS AS OFDECEMBER 31, 2016 WAS NOT GUARANTEED NOR DOES HPT HOLD A SECURITY DEPOSIT WITH RESPECT TO THOSE AMOUNTS. HPT CANNOT BE SURE OF THE FUTURE FINANCIAL PERFORMANCE OF HPT’S PROPERTIES, WHETHER SUCH PERFORMANCE WILL COVER HPT’S MINIMUM RETURNS AND RENTS AND 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 REGARDING THEIR ABILITY OR WILLINGNESS TO PAY MINIMUM RETURNS AND RENTS OWED TO HPT. MOREOVER, THE SECURITY DEPOSITS HELD BY HPT ARE NOT SEGREGATED FROM HPT’S OTHER ASSETS AND THE APPLICATION OF SECURITY DEPOSITS TO COVER PAYMENT SHORTFALLS WILL RESULT IN HPT RECORDING INCOME, BUT WILL NOT RESULT IN HPT RECEIVING ADDITIONAL CASH, -
MR. MURRAY NOTES IN THIS PRESS RELEASE THAT HPT'S COMPARABLE REVPAR
GROWTH FOR 2016 EXCEEDED INDUSTRY AVERAGE. THIS MAY IMPLY THAT HPT'S
COMPARABLE REVPAR GROWTH WILL CONTINUE TO EXCEED INDUSTRY AVERAGE AND
THAT HPT'S OPERATING RESULTS WILL IMPROVE AS A RESULT. HOWEVER, HPT'S
COMPARABLE REVPAR GROWTH DID NOT EXCEED INDUSTRY AVERAGE FOR THE
FOURTH QUARTER OF 2016, HPT'S COMPARABLE REVPAR GROWTH MAY NOT EXCEED
INDUSTRY AVERAGE IN FUTURE PERIODS AND HPT'S OPERATING RESULTS
MAY NOT IMPROVE BUT COULD DECLINE, -
HPT HAS ADVISED MORGANS THAT THE CLOSING OF ITS MERGER WITH SBE WAS IN
VIOLATION OF ITS MORGANS AGREEMENT, HPT FILED AN ACTION FOR UNLAWFUL
DETAINER AGAINST MORGANS AND SBE TO COMPEL MORGANS AND SBE TO
SURRENDER POSSESSION OF THE
SAN FRANCISCO HOTEL WHICH MORGANS HISTORICALLY LEASED FROM HPT, AND HPT IS CURRENTLY ENGAGED IN DISCUSSIONS WITH MORGANS AND SBE REGARDING THIS MATTER. THE OUTCOME OF THIS PENDING LITIGATION AND THESE DISCUSSIONS IS NOT ASSURED, BUT HPT BELIEVES MORGANS MAY SURRENDER POSSESSION OF THIS HOTEL OR THAT THE COURT WILL DETERMINE THAT MORGANS AND SBE HAVE BREACHED THE HISTORICAL LEASE. HPT ALSO BELIEVES THAT THIS HOTEL MAY REQUIRE SUBSTANTIAL CAPITAL INVESTMENT TO REMAIN COMPETITIVE. THE CONTINUATION OF THIS DISPUTE WITH MORGANS AND SBE REQUIRES HPT TO EXPEND LEGAL FEES AND HPT BELIEVES THE RESULT MAY CAUSE SOME LOSS OF RENT AT LEAST UNTIL THIS HOTEL MAY BE RENOVATED AND PROPERLY OPERATED. LITIGATION AND DISPUTES WITH TENANTS OFTEN PRODUCE UNEXPECTED RESULTS. HPT CAN PROVIDE NO ASSURANCE REGARDING THE OUTCOME OF ITS DISPUTE WITH MORGANS AND SBE, AND -
HPT HAS ENTERED INTO AN AGREEMENT TO ACQUIRE A HOTEL FOR A PURCHASE
PRICE OF
$71.6 MILLION , AND HPT EXPECTS TO COMPLETE THIS TRANSACTION DURING THE FIRST QUARTER OF 2017 AND TO ADD THIS HOTEL TO ITS EXISTING MANAGEMENT AGREEMENT WITH INTERCONTINENTAL. THIS TRANSACTION IS SUBJECT TO CONDITIONS. THESE CONDITIONS MAY NOT BE SATISFIED. AS A RESULT, THIS ACQUISITION AND THE EXPECTED MANAGEMENT ARRANGEMENT MAY NOT OCCUR, MAY BE DELAYED OR ITS TERMS MAY CHANGE.
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.
CONSOLIDATED STATEMENTS OF INCOME (LOSS) (amounts in thousands, except per share data) (Unaudited) | ||||||||||||||||||||||||
|
Three Months Ended |
Year Ended | |||||||||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||
| Hotel operating revenues (1) | $ | 397,740 | $ | 390,910 | $ | 1,730,326 | $ | 1,634,654 | ||||||||||||||||
| Rental income (2) | 80,547 | 75,554 | 312,377 | 283,115 | ||||||||||||||||||||
| FF&E reserve income (3) | 991 | 976 | 4,508 | 4,135 | ||||||||||||||||||||
| Total revenues | 479,278 | 467,440 | 2,047,211 | 1,921,904 | ||||||||||||||||||||
| Expenses: | ||||||||||||||||||||||||
| Hotel operating expenses (1) | 279,299 | 273,292 | 1,202,538 | 1,143,981 | ||||||||||||||||||||
| Depreciation and amortization | 91,150 | 85,964 | 357,342 | 329,776 | ||||||||||||||||||||
| General and administrative (4) | 7,978 | 56,017 | 99,105 | 109,837 | ||||||||||||||||||||
| Acquisition related costs (5) | 482 | 389 | 1,367 | 2,375 | ||||||||||||||||||||
| Total expenses | 378,909 | 415,662 | 1,660,352 | 1,585,969 | ||||||||||||||||||||
| Operating income | 100,369 | 51,778 | 386,859 | 335,935 | ||||||||||||||||||||
| Dividend income | 626 | 2,640 | 2,001 | 2,640 | ||||||||||||||||||||
| Interest income | 47 | 12 | 274 | 44 | ||||||||||||||||||||
|
Interest expense (including amortization of debt issuance costs and
debt discounts of | (37,349 | ) | (36,980 | ) | (161,913 | ) | (144,898 | ) | ||||||||||||||||
| Loss on distribution to common shareholders of RMR common stock (6) | — | (36,773 | ) | — | (36,773 | ) | ||||||||||||||||||
| Loss on early extinguishment of debt (7) | — | — | (228 | ) | — | |||||||||||||||||||
| Income (loss) before income taxes, equity in earnings (losses) of an investee and gain on sale of real estate | 63,693 | (19,323 | ) | 226,993 | 156,948 | |||||||||||||||||||
| Income tax expense | (537 | ) | (121 | ) | (4,020 | ) | (1,566 | ) | ||||||||||||||||
| Equity in earnings (losses) of an investee | 30 | (50 | ) | 137 | 21 | |||||||||||||||||||
| Income (loss) before gain on sale of real estate | 63,186 | (19,494 | ) | 223,110 | 155,403 | |||||||||||||||||||
| Gain on sale of real estate (8) | — | — | — | 11,015 | ||||||||||||||||||||
| Net income (loss) | 63,186 | (19,494 | ) | 223,110 | 166,418 | |||||||||||||||||||
| Preferred distributions | (5,166 | ) | (5,166 | ) | (20,664 | ) | (20,664 | ) | ||||||||||||||||
| Net income (loss) available for common shareholders | $ | 58,020 | $ | (24,660 | ) | $ | 202,446 | $ | 145,754 | |||||||||||||||
| Weighted average common shares outstanding (basic) | 164,120 | 151,400 | 156,062 | 150,709 | ||||||||||||||||||||
| Weighted average common shares outstanding (diluted) | 164,128 | 151,400 | 156,088 | 151,002 | ||||||||||||||||||||
| Net income (loss) available for common shareholders per common share (basic and diluted) | $ | 0.35 | $ | (0.16 | ) | $ | 1.30 | $ | 0.97 | |||||||||||||||
See Notes on pages 10 and 11
RECONCILIATIONS OF FUNDS FROM OPERATIONS, NORMALIZED FUNDS FROM OPERATIONS, EBITDA AND ADJUSTED EBITDA (amounts in thousands, except per share data) (Unaudited) | ||||||||||||||||||||||||||
Three Months Ended |
Year Ended | |||||||||||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||||||||||||
Calculation of Funds from Operations (FFO) and Normalized FFO available for common shareholders: (9) | ||||||||||||||||||||||||||
Net income (loss) available for common shareholders | $ | 58,020 | $ | (24,660 | ) | $ | 202,446 | $ | 145,754 | |||||||||||||||||
Add (Less): | Depreciation and amortization | 91,150 | 85,964 | 357,342 | 329,776 | |||||||||||||||||||||
| Gain on sale of real estate (8) | — | — | — | (11,015 | ) | ||||||||||||||||||||
FFO available for common shareholders | 149,170 | 61,304 | 559,788 | 464,515 | ||||||||||||||||||||||
Add (Less): | Acquisition related costs (5) | 482 | 389 | 1,367 | 2,375 | |||||||||||||||||||||
| Business management incentive fees (4) | (56,272 | ) | (17,383 | ) | — | — | ||||||||||||||||||||
| Loss on distribution to common shareholders of RMR common stock (6) | — | 36,773 | — | 36,773 | ||||||||||||||||||||||
| Loss on early extinguishment of debt (7) | — | — | 228 | — | ||||||||||||||||||||||
Normalized FFO available for common shareholders | $ | 93,380 | $ | 81,083 | $ | 561,383 | $ | 503,663 | ||||||||||||||||||
Weighted average common shares outstanding (basic) | 164,120 | 151,400 | 156,062 | 150,709 | ||||||||||||||||||||||
Weighted average common shares outstanding (diluted) | 164,128 | 151,400 | 156,088 | 151,002 | ||||||||||||||||||||||
Basic and diluted per common share amounts: | ||||||||||||||||||||||||||
| FFO available for common shareholders | $ | 0.91 | $ | 0.40 | $ | 3.59 | $ | 3.08 | ||||||||||||||||||
| Normalized FFO available for common shareholders | $ | 0.57 | $ | 0.54 | $ | 3.60 | $ | 3.34 | ||||||||||||||||||
| Distributions declared per share | $ | 0.51 | $ | 0.50 | $ | 2.03 | $ | 1.99 | ||||||||||||||||||
Three Months Ended |
Year Ended | |||||||||||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||||||||||||
Calculation of EBITDA and Adjusted EBITDA: (10) | ||||||||||||||||||||||||||
Net income (loss) | $ | 63,186 | $ | (19,494 | ) | $ | 223,110 | $ | 166,418 | |||||||||||||||||
Add: | Interest expense | 37,349 | 36,980 | 161,913 | 144,898 | |||||||||||||||||||||
| Income tax expense | 537 | 121 | 4,020 | 1,566 | ||||||||||||||||||||||
| Depreciation and amortization | 91,150 | 85,964 | 357,342 | 329,776 | ||||||||||||||||||||||
EBITDA | 192,222 | 103,571 | 746,385 | 642,658 | ||||||||||||||||||||||
Add (less): | Acquisition related costs (5) | 482 | 389 | 1,367 | 2,375 | |||||||||||||||||||||
| General and administrative expense paid in common shares (11) | 557 | 379 | 2,834 | 4,105 | ||||||||||||||||||||||
| Business management incentive fees (4) | (56,272 | ) | (17,383 | ) | — | — | ||||||||||||||||||||
| Loss on distribution to common shareholders of RMR common stock (6) | — | 36,773 | — | 36,773 | ||||||||||||||||||||||
| Loss on early extinguishment of debt (7) | — | — | 228 | — | ||||||||||||||||||||||
| Gain on sale of real estate (8) | — | — | — | (11,015 | ) | |||||||||||||||||||||
Adjusted EBITDA | $ | 136,989 | $ | 123,729 | $ | 750,814 | $ | 674,896 | ||||||||||||||||||
See Notes on pages 10 and 11
(1) At
(2) Rental income includes
(3) 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.
(4) 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 consolidated statements of income
(loss). In calculating net income (loss) in accordance with GAAP, HPT
recognizes estimated business management incentive fee expense, if any,
in the first, second and third quarters. Although HPT recognizes this
expense, if any, in the first, second and third quarters for purposes of
calculating net income (loss), 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, if any, is determined. Net
income (loss) includes the reversal of
(5) Represents costs associated with HPT’s acquisition activities.
(6) HPT recorded a
(7) HPT recorded losses of
(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 supplemental measures of its operating performance, along with net income (loss), net income (loss) available for common shareholders and operating income. 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. In calculating Adjusted EBITDA, HPT includes business management incentive fees only in the fourth quarter versus the quarter when they are recognized as expense in accordance with GAAP due to their quarterly volatility not necessarily being indicative of HPT’s core operating performance and the uncertainty as to whether any such business management incentive fees will ultimately be payable when all contingencies for determining any such fees are determined at the end of the calendar year. 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 (loss), net income (loss) available for common shareholders or operating income as an indicator of operating performance or as a measure of HPT’s liquidity. These measures should be considered in conjunction with net income (loss), net income (loss) available for common shareholders and operating income as presented in HPT’s consolidated statements of income (loss). Other real estate companies and REITs 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
CONSOLIDATED BALANCE SHEETS (amounts in thousands, except share data) (Unaudited) | ||||||||||||
|
As of | ||||||||||||
| 2016 | 2015 | |||||||||||
| ASSETS | ||||||||||||
| Real estate properties: | ||||||||||||
| Land | $ | 1,563,263 | $ | 1,525,637 | ||||||||
| Buildings, improvements and equipment | 7,152,458 | 6,736,135 | ||||||||||
| Total real estate properties, gross | 8,715,721 | 8,261,772 | ||||||||||
| Accumulated depreciation | (2,512,456 | ) | (2,217,135 | ) | ||||||||
| Total real estate properties, net | 6,203,265 | 6,044,637 | ||||||||||
| Cash and cash equivalents | 10,896 | 13,682 | ||||||||||
| Restricted cash (FF&E reserve escrow) | 60,456 | 51,211 | ||||||||||
| Due from related persons | 65,332 | 50,987 | ||||||||||
| Other assets, net | 294,279 | 234,280 | ||||||||||
| Total assets | $ | 6,634,228 | $ | 6,394,797 | ||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||
| Unsecured revolving credit facility | $ | 191,000 | $ | 465,000 | ||||||||
| Unsecured term loan, net | 398,421 | 397,756 | ||||||||||
| Senior unsecured notes, net | 2,565,908 | 2,403,439 | ||||||||||
| Convertible senior unsecured notes | 8,478 | 8,478 | ||||||||||
| Security deposits | 89,338 | 53,579 | ||||||||||
| Accounts payable and other liabilities | 188,053 | 179,783 | ||||||||||
| Due to related persons | 58,475 | 69,514 | ||||||||||
| Dividends payable | 5,166 | 5,166 | ||||||||||
| Total liabilities | 3,504,839 | 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 outstanding, aggregate liquidation preference of
| 280,107 | 280,107 | ||||||||||
|
Common shares of beneficial interest, | 1,643 | 1,515 | ||||||||||
| Additional paid in capital | 4,539,673 | 4,165,911 | ||||||||||
| Cumulative net income | 3,104,767 | 2,881,657 | ||||||||||
| Cumulative other comprehensive income (loss) | 39,583 | (15,523 | ) | |||||||||
| Cumulative preferred distributions | (341,977 | ) | (321,313 | ) | ||||||||
| Cumulative common distributions | (4,494,407 | ) | (4,180,272 | ) | ||||||||
| Total shareholders’ equity | 3,129,389 | 2,812,082 | ||||||||||
| Total liabilities and shareholders’ equity | $ | 6,634,228 | $ | 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/20170301005623/en/
Senior
Director, Investor Relations
Source: