Mar 01, 2018
Fourth Quarter Net Income Available for Common Shareholders of
Fourth Quarter Normalized FFO Available for Common Shareholders of
Three Months Ended |
Year Ended | ||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||||||
| ($ in thousands, except per share and RevPAR data) | |||||||||||||||||||
| Net income available for common shareholders | $ | 31,545 | $ | 58,020 | $ | 203,815 | $ | 202,446 | |||||||||||
| Net income available for common shareholders per share | $ | 0.19 | $ | 0.35 | $ | 1.24 | $ | 1.30 | |||||||||||
| Adjusted EBITDA (1) | $ | 135,312 | $ | 136,989 | $ | 773,654 | $ | 750,814 | |||||||||||
| Normalized FFO available for common shareholders (1) | $ | 87,865 | $ | 93,380 | $ | 585,734 | $ | 561,383 | |||||||||||
| Normalized FFO available for common shareholders per share (1) | $ | 0.54 | $ | 0.57 | $ | 3.57 | $ | 3.60 | |||||||||||
Portfolio Performance | |||||||||||||||||||
| Comparable hotel RevPAR | $ | 88.79 | $ | 85.41 | $ | 95.55 | $ | 94.50 | |||||||||||
| Change in comparable hotel RevPAR | 4.0 | % | — | 1.1 | % | — | |||||||||||||
| RevPAR (all hotels) | $ | 87.70 | $ | 86.01 | $ | 95.59 | $ | 95.27 | |||||||||||
| Change in RevPAR (all hotels) | 2.0 | % | — | 0.3 | % | — | |||||||||||||
| Coverage of HPT’s minimum returns and rents for hotels | 0.91x | 0.88x | 1.06x | 1.10x | |||||||||||||||
| Coverage of HPT's minimum rents for travel centers | 1.46x | 1.51x | 1.50x | 1.57x | |||||||||||||||
(1) Reconciliations of net income determined in accordance with
“HPT’s comparable hotel RevPAR grew 4.0% during the fourth quarter of
2017 compared to the prior year period, reflecting increases in both
rate and occupancy especially at hotels affected by relief efforts and
displaced residents caused by hurricanes and wildfires. For the year
ended
Our TA properties generated steady performance this quarter. Total gross
margin was flat versus the same period last year as a decline in fuel
gross margin was offset by higher non-fuel margins and TA's efforts to
control operating expenses. For the year ended
Results for the Quarter and Year Ended
- Net Income Available for Common Shareholders: Net income
available for common shareholders for the quarter ended
December 31, 2017 was$31.5 million , or$0.19 per diluted share, compared to net income available for common shareholders of$58.0 million , or$0.35 per diluted share, for the quarter endedDecember 31, 2016 . Net income available for common shareholders for the quarter endedDecember 31, 2017 includes$36.3 million , or$0.22 per diluted share, of business management incentive fee expense and a$5.4 million , or$0.03 per diluted share, tax benefit related to the new federal tax legislation referred to as the Tax Cuts and Jobs Act, or the Tax Act. 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. The weighted average number of diluted common shares outstanding was 164.2 million and 164.1 million for the quarters endedDecember 31, 2017 and 2016, respectively.
Net income available for common shareholders for the year endedDecember 31, 2017 was$203.8 million , or$1.24 per diluted share, compared to net income available for common shareholders of$202.4 million , or$1.30 per diluted share, for the year endedDecember 31, 2016 . Net income available for common shareholders includes$74.6 million , or$0.45 per diluted share, and$52.4 million , or$0.34 per diluted share, of business management incentive fee expense for the years endedDecember 31, 2017 and 2016, respectively. Net income available for common shareholders for the year endedDecember 31, 2017 also includes a$9.3 million , or$0.06 per diluted share, gain on sale of real estate, and a$5.4 million , or$0.03 per diluted share, tax benefit related to the Tax Act, and was reduced by$9.9 million , or$0.06 per diluted share, for the amount by which the liquidation preference for HPT's 7.125% Series D cumulative redeemable preferred shares that were redeemed during the year exceeded the carrying value of those preferred shares at the time of redemption. The weighted average number of diluted common shares outstanding was 164.2 million and 156.1 million for the years endedDecember 31, 2017 and 2016, respectively.
- Adjusted EBITDA: Adjusted EBITDA for the quarter ended
December 31, 2017 compared to the same period in 2016 decreased 1.2% to$135.3 million .
Adjusted EBITDA for the year endedDecember 31, 2017 compared to the same period in 2016 increased 3.0% to$773.7 million .
- Normalized FFO Available for Common Shareholders: Normalized
FFO available for common shareholders for the quarter ended
December 31, 2017 were$87.9 million , or$0.54 per diluted share, compared to Normalized FFO available for common shareholders of$93.4 million , or$0.57 per diluted share, for the quarter endedDecember 31, 2016 . Normalized FFO available for common shareholders includes$74.6 million , or$0.45 per diluted share, and$52.4 million , or$0.34 per diluted share, of business management incentive fee expense for the quarters endedDecember 31, 2017 and 2016, respectively.
Normalized FFO available for common shareholders for the year endedDecember 31, 2017 were$585.7 million , or$3.57 per diluted share, compared to Normalized FFO available for common shareholders of$561.4 million , or$3.60 per diluted share, for the year endedDecember 31, 2016 . Normalized FFO available for common shareholders includes$74.6 million , or$0.45 per diluted share, and$52.4 million , or$0.34 per diluted share, of business management incentive fee expense for the years endedDecember 31, 2017 and 2016, respectively.
Hotel RevPAR (comparable hotels): For the quarter endedDecember 31, 2017 compared to the same period in 2016 for HPT’s 302 hotels that were owned continuously sinceOctober 1, 2016 : average daily rate, or ADR, increased 2.4% to$124.53 ; occupancy increased 1.1 percentage points to 71.3%; and revenue per available room, or RevPAR, increased 4.0% to$88.79 .
For the year endedDecember 31, 2017 compared to 2016 for HPT’s 299 hotels that were owned continuously sinceJanuary 1, 2016 : ADR increased 1.0% to$126.05 ; occupancy increased 0.1 percentage points to 75.8%; and RevPAR increased 1.1% to$95.55 .
Hotel RevPAR (all hotels): For the quarter endedDecember 31, 2017 compared to the same period in 2016 for HPT’s 323 hotels: ADR increased 2.3% to$125.47 ; occupancy decreased 0.2 percentage points to 69.9%; and RevPAR increased 2.0% to$87.70 .
For the year endedDecember 31, 2017 compared to 2016 for HPT’s 323 hotels: ADR increased 0.9% to$127.29 ; occupancy decreased 0.4 percentage points to 75.1%; and RevPAR increased 0.3% to$95.59 .
- Coverage of Minimum Returns and Rents: For the quarter ended
December 31, 2017 , 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 0.91x from 0.88x for the quarter endedDecember 31, 2016 .
For the year endedDecember 31, 2017 , 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 1.06x from 1.10x for the year endedDecember 31, 2016 .
For the quarter endedDecember 31, 2017 , 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 1.46x from 1.51x for the quarter endedDecember 31, 2016 .
For the year endedDecember 31, 2017 , 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 1.50x from 1.57x for the year endedDecember 31, 2016 .
As ofDecember 31, 2017 , approximately 74% 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.
- Financing Activities: In
October 2017 , HPT issued$400.0 million principal amount of 3.950% senior notes due 2028 in an underwritten public offering. The proceeds from this offering of$388.2 million after discounts and offering expenses were used to repay amounts outstanding under HPT's revolving credit facility and for general business purposes.
Also in October 2017, HPT redeemed at par plus accrued interest all $350.0 million of its 6.70% senior notes due 2018.
InFebruary 2018 , HPT issued$400.0 million principal amount of 4.375% senior notes due 2030 in an underwritten public offering. The proceeds from this offering of$386.5 million after discounts and offering expenses were used to repay amounts outstanding under HPT's revolving credit facility and for general business purposes.
- Tenants and Managers: As of
December 31, 2017 , HPT had nine operating agreements with seven hotel operating companies for 323 hotels with 49,903 rooms, which represented 68% of HPT’s total annual minimum returns and rents, and five lease agreements with one travel center operating company for 199 travel centers, which represented 32% of HPT’s total annual minimum returns and rents. Marriott Agreements : As ofDecember 31, 2017 , 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$69.2 million as ofDecember 31, 2017 (approximately$17.3 million per quarter). During the three months endedDecember 31, 2017 , HPT realized returns under itsMarriott No . 1 agreement of$16.7 million . 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 flows after payment of operating expenses and funding of a FF&E reserve. HPT’sMarriott No . 234 agreement includes 68 hotels and requires annual minimum returns to HPT of$106.5 million as ofDecember 31, 2017 (approximately$26.6 million per quarter). During the three months endedDecember 31, 2017 , 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, 2017 , HPT reduced the available security deposit by$0.5 million to cover shortfalls in hotel cash flows available to pay the minimum returns due to HPT during the period. AtDecember 31, 2017 , the available security deposit from Marriott for theMarriott No . 234 agreement was$26.0 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 if and 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, 2017 of$2.5 million was paid to HPT.InterContinental Agreement : As ofDecember 31, 2017 , 99 of HPT’s hotels were operated by subsidiaries of InterContinental Hotels Group, plc, or InterContinental, under one agreement requiring annual minimum returns and rents to HPT of$189.3 million (approximately$47.3 million per quarter). During the three months endedDecember 31, 2017 , HPT realized returns and rents under its InterContinental agreement of$47.2 million , of which$0.4 million represents HPT's share of hotel cash flows in excess of the minimum returns due to HPT for the period. HPT’s InterContinental agreement is partially secured by a security deposit. AtDecember 31, 2017 , the available InterContinental security deposit which HPT held to pay future payment shortfalls was at the contractually capped amount of$100.0 million .- Wyndham Agreement: As of
December 31, 2017 , 22 of HPT’s hotels were operated under a management agreement with a hotel subsidiary ofWyndham Worldwide Corporation (NYSE : WYN), or Wyndham, requiring annual minimum returns of$27.6 million as ofDecember 31, 2017 (approximately$6.9 million per quarter). HPT also leases 48 vacation units in one of the hotels toWyndham Vacation Resorts , Inc., a different 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 . During the year endedDecember 31, 2017 , the hotels under the management agreement generated cash flows that were less than the minimum returns due to HPT and this guaranty was depleted. Nonetheless, during the year endedDecember 31, 2017 , all minimum amounts due to HPT under the management agreement and the lease were paid to HPT.
HPT's agreement with the Wyndham hotel subsidiary provides that if the hotels' cash flows available after payment of hotel operating expenses are less than the minimum returns due to HPT, to avoid default Wyndham is required to pay HPT the greater of the available hotel cash flows and 85% of the contractual minimum amount due. During January andFebruary 2018 , Wyndham paid HPT 85% of the minimum returns due under the hotels' management agreement, which payments were an aggregate of$689 less than the minimum returns due for these months. The contractual rent due to HPT under the lease for Wyndham's 48 vacation units for January andFebruary 2018 was paid to HPT.
- Morgans Agreement: As of
December 31, 2017 , HPT leases one hotel to a subsidiary ofMorgans Hotel Group Co. , or Morgans, requiring annual minimum rent to HPT of$7.6 million as ofDecember 31, 2017 (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 began a litigation inCalifornia for unlawful detainer against Morgans and SBE. HPT is in discussions with Morgans and SBE regarding this matter and is pursuing remedies, which may include terminating the Morgans agreement. As ofFebruary 28, 2018 , all scheduled rent payments due to HPT under the Morgans lease have been paid. - Other
Hotel Agreements : As ofDecember 31, 2017 , HPT’s remaining 79 hotels were operated under three agreements: one management agreement with Sonesta (49 hotels) requiring annual minimum returns of$109.6 million as ofDecember 31, 2017 (approximately$27.4 million per quarter) provided cash flows after payment of operating expenses is sufficient to do so; 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, 2017 (approximately$5.5 million per quarter); and one management agreement with a subsidiary of Carlson (eight hotels) requiring annual minimum returns of$12.9 million as ofDecember 31, 2017 (approximately$3.2 million per quarter). Minimum returns due to HPT are partially guaranteed under the Hyatt and Carlson agreements. There is no guarantee or security deposit for the Sonesta agreement. The payments contractually due to HPT under these agreements for the three months endedDecember 31, 2017 were paid to HPT. - Travel Center Agreements: As of
December 31, 2017 , HPT’s 199 travel centers located along theU.S. Interstate Highway system were leased toTravelCenters of America LLC (Nasdaq: TA), or TA, under five lease agreements, which require aggregate annual minimum rents of$284.4 million (approximately$71.1 million per quarter). As ofDecember 31, 2017 , 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 2017 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 and a reconciliation of those amounts to amounts determined according to GAAP.
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, 2017 , APPROXIMATELY 74% 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’ ABILITIES AND WILLINGNESS TO PAY. HPT CANNOT BE SURE OF THE FUTURE FINANCIAL PERFORMANCE OF HPT’S PROPERTIES AND WHETHER SUCH PERFORMANCE WILL 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 WHICH THEY GUARANTY OR SECURE, OR REGARDING HPT’S MANAGERS’, TENANTS’ OR GUARANTORS’ FUTURE ACTIONS IF AND WHEN THE GUARANTEES AND SECURITY DEPOSITS EXPIRE OR ARE DEPLETED OR THEIR ABILITIES OR WILLINGNESS TO PAY MINIMUM RETURNS AND RENTS OWED TO HPT. MOREOVER, THE SECURITY DEPOSITS HPT HOLDS 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. THE 26% BALANCE OF HPT’S ANNUAL MINIMUM RETURNS AND RENTS AS OFDECEMBER 31, 2017 ARE NOT GUARANTEED. -
WYNDHAM'S
$35.7 MILLION LIMITED GUARANTY WAS DEPLETED DURING THE YEAR ENDEDDECEMBER 31, 2017 . HPT DOES NOT HOLD A SECURITY DEPOSIT WITH RESPECT TO AMOUNTS DUE UNDER THE WYNDHAM AGREEMENT. THIS PRESS RELEASE STATES THAT WYNDHAM HAS PAID 85% OF THE MINIMUM RETURNS DUE TO HPT FOR JANUARY ANDFEBRUARY 2018 . HPT CAN PROVIDE NO ASSURANCE AS TO WHETHER WYNDHAM WILL CONTINUE TO PAY AT LEAST THE GREATER OF AVAILABLE HOTEL CASH FLOWS AND 85% OF THE MINIMUM RETURNS DUE TO HPT OR IF WYNDHAM WILL DEFAULT ON ITS PAYMENTS.
- HPT HAS NO GUARANTEES OR SECURITY DEPOSITS FOR THE MINIMUM RETURNS DUE TO HPT FROM HPT'S MARRIOTT NO. 1 OR HPT'S SONESTA HOTEL AGREEMENTS. ACCORDINGLY, WHEN HPT RECEIVES THE CONTRACTUAL AMOUNTS DUE TO HPT UNDER THESE CONTRACTS, SUCH AMOUNTS MAY BE LESS THAN THE MINIMUM RETURNS STATED IN THOSE MANAGEMENT CONTRACTS.
-
HPT HAS ADVISED MORGANS THAT THE CLOSING OF ITS MERGER WITH SBE WAS A
VIOLATION OF HPT'S AGREEMENT WITH MORGANS, HPT BEGAN A LITIGATION FOR
UNLAWFUL DETAINER AGAINST MORGANS AND SBE TO COMPEL MORGANS AND SBE TO
SURRENDER POSSESSION OF THE
SAN FRANCISCO HOTEL WHICH MORGANS LEASES FROM HPT, AND HPT IS IN DISCUSSIONS WITH MORGANS AND SBE REGARDING THIS MATTER. THE OUTCOME OF THIS PENDING LITIGATION AND OF THESE DISCUSSIONS WITH MORGANS AND SBE IS NOT ASSURED BUT HPT BELIEVES THAT MORGANS MAY SURRENDER POSSESSION OF THIS HOTEL OR THAT THE COURT WILL DETERMINE THAT MORGANS AND SBE HAVE BREACHED THE LEASE. HPT ALSO BELIEVES THAT THIS HOTEL MAY REQUIRE SUBSTANTIAL CAPITAL INVESTMENT TO REMAIN COMPETITIVE IN ITS MARKET. THE CONTINUATION OF THIS DISPUTE WITH MORGANS AND SBE REQUIRES HPT TO EXPEND LEGAL FEES AND THE RESULT OF THIS DISPUTE MAY CAUSE HPT SOME LOSS OF RENT AT LEAST UNTIL THIS HOTEL MAY BE RENOVATED AND OPERATIONS IMPROVE. LITIGATION AND DISPUTES WITH TENANTS OFTEN PRODUCE UNEXPECTED RESULTS AND HPT CAN PROVIDE NO ASSURANCE REGARDING THE RESULTS OF THIS DISPUTE. AND -
MR.
MURRAY STATES IN THIS PRESS RELEASE THAT HPT'S COMPARABLE HOTEL REVPAR GREW DURING THE FOURTH QUARTER OF 2017 COMPARED WITH THE PRIOR YEAR PERIOD, THAT AGGREGATE COVERAGE OF HPT'S MINIMUM RETURNS AND RENTS WAS 1.06X, THAT TA'S PROPERTY RESULTS WERE STEADY DURING THE FOURTH QUARTER AND THAT COVERAGE OF HPT'S MINIMUM RENTS WAS 1.50X. THESE STATEMENTS MAY IMPLY HOTEL REVPAR MAY CONTINUE TO GROW, TA'S PROPERTY RESULTS WILL REMAIN STEADY OR COVERAGE OF MINIMUM RETURNS AND RENTS WILL REMAIN ABOVE 1.0X FOR HPT'S HOTELS AND 1.50X FOR HPT'S TRAVEL CENTERS. IN FACT, COVERAGE OF HPT'S MINIMUM RETURNS AND RENTS MAY DECLINE IN FUTURE PERIODS IF REVPAR AT HPT'S HOTELS OR TA'S OPERATING RESULTS DECLINE. FOR EXAMPLE, AS MR. MURRAY NOTED, HPT'S HOTEL RESULTS WERE HELPED BY INCREASED ACTIVITY IN REGIONS AFFECTED BY RELIEF EFFORTS AND DISPLACED RESIDENTS CAUSED BY HURRICANES AND WILDFIRES. AS THOSE RELIEF EFFORTS ARE COMPLETED AND DISPLACED RESIDENTS RETURN TO THEIR RESIDENCES, HPT'S HOTEL OCCUPANCY AND RATES MAY DECLINE.
THE INFORMATION CONTAINED IN HPT’S FILINGS WITH THE SECURITIES AND
EXCHANGE COMMISSION, OR THE
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.
(end)
| ||||||||||||||||||||
Three Months Ended |
Year Ended | |||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||||||
| Revenues: | ||||||||||||||||||||
| Hotel operating revenues (1) | $ | 450,506 | $ | 398,446 | $ | 1,843,501 | $ | 1,733,103 | ||||||||||||
| Rental income (2) | 83,490 | 79,841 | 323,764 | 309,600 | ||||||||||||||||
| FF&E reserve income (3) | 1,146 | 991 | 4,670 | 4,508 | ||||||||||||||||
| Total revenues | 535,142 | 479,278 | 2,171,935 | 2,047,211 | ||||||||||||||||
| Expenses: | ||||||||||||||||||||
| Hotel operating expenses (1) | 314,001 | 279,299 | 1,279,547 | 1,202,538 | ||||||||||||||||
| Depreciation and amortization | 99,848 | 91,150 | 386,659 | 357,342 | ||||||||||||||||
| General and administrative (4) | 49,305 | 7,978 | 125,402 | 99,105 | ||||||||||||||||
| Acquisition related costs (5) | — | 482 | — | 1,367 | ||||||||||||||||
| Total expenses | 463,154 | 378,909 | 1,791,608 | 1,660,352 | ||||||||||||||||
| Operating income | 71,988 | 100,369 | 380,327 | 386,859 | ||||||||||||||||
| Dividend income | 626 | 626 | 2,504 | 2,001 | ||||||||||||||||
| Interest income | 208 | 47 | 798 | 274 | ||||||||||||||||
|
Interest expense (including amortization of debt issuance costs and
debt discounts and premiums of | (46,250 | ) | (37,349 | ) | (181,579 | ) | (161,913 | ) | ||||||||||||
| Loss on early extinguishment of debt (6) | (146 | ) | — | (146 | ) | (228 | ) | |||||||||||||
| Income before income taxes, equity in earnings of an investee and gain on sale of real estate | 26,426 | 63,693 | 201,904 | 226,993 | ||||||||||||||||
| Income tax benefit (expense) (7) | 5,045 | (537 | ) | 3,284 | (4,020 | ) | ||||||||||||||
| Equity in earnings of an investee | 74 | 30 | 607 | 137 | ||||||||||||||||
| Income before gain on sale of real estate | 31,545 | 63,186 | 205,795 | 223,110 | ||||||||||||||||
| Gain on sale of real estate (8) | — | — | 9,348 | — | ||||||||||||||||
| Net income | 31,545 | 63,186 | 215,143 | 223,110 | ||||||||||||||||
| Preferred distributions | — | (5,166 | ) | (1,435 | ) | (20,664 | ) | |||||||||||||
| Excess of liquidation preference over carrying value of preferred shares redeemed (9) | — | — | (9,893 | ) | — | |||||||||||||||
| Net income available for common shareholders | $ | 31,545 | $ | 58,020 | $ | 203,815 | $ | 202,446 | ||||||||||||
| Weighted average common shares outstanding (basic) | 164,192 | 164,120 | 164,146 | 156,062 | ||||||||||||||||
| Weighted average common shares outstanding (diluted) | 164,205 | 164,128 | 164,175 | 156,088 | ||||||||||||||||
| Net income available for common shareholders per common share (basic and diluted) | $ | 0.19 | $ | 0.35 | $ | 1.24 | $ | 1.30 | ||||||||||||
See Notes on pages 11 and 12
| |||||||||||||||||||
Three Months Ended |
Year Ended | ||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||||||
| Calculation of Funds from Operations (FFO) and Normalized FFO available for common shareholders: (10) | |||||||||||||||||||
| Net income available for common shareholders | $ | 31,545 | $ | 58,020 | $ | 203,815 | $ | 202,446 | |||||||||||
| Add (less): Depreciation and amortization | 99,848 | 91,150 | 386,659 | 357,342 | |||||||||||||||
| Gain on sale of real estate (8) | — | — | (9,348 | ) | — | ||||||||||||||
| FFO available for common shareholders | 131,393 | 149,170 | 581,126 | 559,788 | |||||||||||||||
| Add (less): Acquisition related costs (5) | — | 482 | — | 1,367 | |||||||||||||||
| Business management incentive fees (4) | (38,243 | ) | (56,272 | ) | — | — | |||||||||||||
| Loss on early extinguishment of debt (6) | 146 | — | 146 | 228 | |||||||||||||||
| Excess of liquidation preference over carrying value of preferred shares redeemed (9) | — | — | 9,893 | — | |||||||||||||||
| Deferred tax benefit (7) | (5,431 | ) | (5,431 | ) | |||||||||||||||
| Normalized FFO available for common shareholders | $ | 87,865 | $ | 93,380 | $ | 585,734 | $ | 561,383 | |||||||||||
| Weighted average common shares outstanding (basic) | 164,192 | 164,120 | 164,146 | 156,062 | |||||||||||||||
| Weighted average common shares outstanding (diluted) | 164,205 | 164,128 | 164,175 | 156,088 | |||||||||||||||
| Basic and diluted per common share amounts: | |||||||||||||||||||
| FFO available for common shareholders | $ | 0.80 | $ | 0.91 | $ | 3.54 | $ | 3.59 | |||||||||||
| Normalized FFO available for common shareholders | $ | 0.54 | $ | 0.57 | $ | 3.57 | $ | 3.60 | |||||||||||
| Distributions declared per share | $ | 0.52 | $ | 0.51 | $ | 2.07 | $ | 2.03 | |||||||||||
Three Months Ended |
Year Ended | ||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||||||
| Calculation of EBITDA and Adjusted EBITDA: (11) | |||||||||||||||||||
| Net income | $ | 31,545 | $ | 63,186 | $ | 215,143 | $ | 223,110 | |||||||||||
| Add: Interest expense | 46,250 | 37,349 | 181,579 | 161,913 | |||||||||||||||
| Income tax expense (benefit) (7) | (5,045 | ) | 537 | (3,284 | ) | 4,020 | |||||||||||||
| Depreciation and amortization | 99,848 | 91,150 | 386,659 | 357,342 | |||||||||||||||
| EBITDA | 172,598 | 192,222 | 780,097 | 746,385 | |||||||||||||||
| Add (less): Acquisition related costs (5) | — | 482 | — | 1,367 | |||||||||||||||
| General and administrative expense paid in common shares (12) | 811 | 557 | 2,759 | 2,834 | |||||||||||||||
| Business management incentive fees (4) | (38,243 | ) | (56,272 | ) | — | — | |||||||||||||
| Loss on early extinguishment of debt (6) | 146 | — | 146 | 228 | |||||||||||||||
| Gain on sale of real estate (8) | — | — | (9,348 | ) | — | ||||||||||||||
| Adjusted EBITDA | $ | 135,312 | $ | 136,989 | $ | 773,654 | $ | 750,814 | |||||||||||
See Notes on pages 11 and 12
(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 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 with
(5) Represents costs associated with HPT’s acquisition activities. Acquisition costs incurred during the 2017 periods have been capitalized in purchase accounting pursuant to a change in GAAP.
(6) HPT recorded losses of
(7) HPT realized a
(8) HPT recorded a
(9) In
(10) 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
(11) 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, net income 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 be payable when all contingencies for determining such fees are known 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 alternatives to net income, net income available for common shareholders or operating income as indicators of operating performance or as measures of HPT’s liquidity. These measures should be considered in conjunction with net income, net income available for common shareholders and operating income as presented in HPT’s consolidated statements of income. Other real estate companies and REITs may calculate EBITDA and Adjusted EBITDA differently than HPT does.
(12) Amounts represent the equity compensation for HPT’s trustees, its officers and certain other employees of HPT’s manager.
| ||||||||||
| 2017 | 2016 | |||||||||
| ASSETS | ||||||||||
| Real estate properties: | ||||||||||
| Land | $ | 1,668,797 | $ | 1,566,630 | ||||||
| Buildings, improvements and equipment | 7,758,862 | 7,156,759 | ||||||||
| Total real estate properties, gross | 9,427,659 | 8,723,389 | ||||||||
| Accumulated depreciation | (2,784,478 | ) | (2,513,996 | ) | ||||||
| Total real estate properties, net | 6,643,181 | 6,209,393 | ||||||||
| Cash and cash equivalents | 24,139 | 10,896 | ||||||||
| Restricted cash (FF&E reserve escrow) | 73,357 | 60,456 | ||||||||
| Due from related persons | 78,513 | 65,332 | ||||||||
| Other assets, net | 331,195 | 288,151 | ||||||||
| Total assets | $ | 7,150,385 | $ | 6,634,228 | ||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||
| Unsecured revolving credit facility | $ | 398,000 | $ | 191,000 | ||||||
| Unsecured term loan, net | 399,086 | 398,421 | ||||||||
| Senior unsecured notes, net | 3,203,962 | 2,565,908 | ||||||||
| Convertible senior unsecured notes | — | 8,478 | ||||||||
| Security deposits | 126,078 | 89,338 | ||||||||
| Accounts payable and other liabilities | 184,788 | 188,053 | ||||||||
| Due to related persons | 83,049 | 58,475 | ||||||||
| Dividends payable | — | 5,166 | ||||||||
| Total liabilities | 4,394,963 | 3,504,839 | ||||||||
| 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; zero and
11,600,000 shares issued and outstanding, respectively, aggregate
liquidation preference of zero and | — | 280,107 | ||||||||
|
Common shares of beneficial interest, | 1,643 | 1,643 | ||||||||
| Additional paid in capital | 4,542,307 | 4,539,673 | ||||||||
| Cumulative net income | 3,310,017 | 3,104,767 | ||||||||
| Cumulative other comprehensive income | 79,358 | 39,583 | ||||||||
| Cumulative preferred distributions | (343,412 | ) | (341,977 | ) | ||||||
| Cumulative common distributions | (4,834,491 | ) | (4,494,407 | ) | ||||||
| Total shareholders’ equity | 2,755,422 | 3,129,389 | ||||||||
| Total liabilities and shareholders’ equity | $ | 7,150,385 | $ | 6,634,228 | ||||||
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/20180301005309/en/
Senior
Director, Investor Relations
Source: