Strong AFFO results; 3 acquisitions; Raise and expand guidance
SIOUX FALLS, S.D.--(BUSINESS WIRE)--
Summit Hotel Properties (NYSE: INN) today announced results for the
first quarter ended March 31, 2012. The Company’s results include the
following:
|
|
| |
| | | First Quarter |
| | | 2012 |
|
| 2011 |
|
Total Revenue
| | |
$
|
40,005,977
| | | |
$
|
32,374,856
| |
|
Net Income (Loss) to Common Shareholders
| | |
$
|
(3,961,060
|
)
| | |
$
|
(7,820,677
|
)
|
|
Net Income (Loss) to Common Shareholders per diluted share/unit
| | |
$
|
(0.11
|
)
| | |
$
|
(0.21
|
)
|
|
EBITDA (1)
| | |
$
|
8,916,599
| | | |
$
|
7,715,349
| |
|
Adjusted EBITDA (1)
| | |
$
|
10,554,411
| | | |
$
|
9,028,177
| |
|
FFO (1)
| | |
$
|
5,451,228
| | | |
$
|
(962,247
|
)
|
|
Adjusted FFO (1)
| | |
$
|
6,157,040
| | | |
$
|
6,289,582
| |
|
FFO per diluted share/unit (1)
| | |
$
|
0.15
| | | |
$
|
(0.03
|
)
|
|
Adjusted FFO per diluted share/unit (1)
| | |
$
|
0.16
| | | |
$
|
0.17
| |
| | | | | |
|
Pro Forma (2) | | | | | | |
|
RevPAR
| | |
$
|
60.92
| | | |
$
|
57.42
| |
|
RevPAR Growth
| | | |
6.1
|
%
| | | |
| Hotel EBITDA | | |
$
|
12,282,517
| | | |
$
|
11,135,969
| |
| Hotel EBITDA Margin | | | |
29.9
|
%
| | | |
29.3
|
%
|
| Hotel EBITDA Margin Growth | | |
60bps
| | | |
| | | | | |
|
(1) See tables later in this press release for a reconciliation to net
income (loss) of earnings before interest, taxes, depreciation and
amortization (“EBITDA”), adjusted EBITDA, funds from operations (“FFO”),
FFO per diluted share/unit, adjusted FFO and adjusted FFO per diluted
share/unit. EBITDA, adjusted EBITDA, FFO, FFO per diluted share/unit,
adjusted FFO and adjusted FFO per diluted share/unit, as well as hotel
EBITDA, are non-GAAP financial measures. See further discussions of
these non-GAAP measures and reconciliations to net income/ (loss) later
in this press release.
(2) For purposes of this press release, Pro Forma RevPAR, Pro Forma
RevPAR growth, Pro Forma Hotel EBITDA, Pro Forma Hotel EBITDA Margin and
Pro Forma Hotel EBITDA Margin growth includes operating results for the
Company’s 70 hotels owned as of March 31, 2012, excluding 3 hotels held
for sale including Twin Falls, ID AmericInn & Suites, Twin Falls, ID
Hampton Inn, and Twin Falls, ID Holiday Inn Express & Suites, as if such
hotels had been owned since January 1, 2011. As a result, these pro
forma operating measures include operating results for certain hotels
prior to the Company’s period of ownership.
First Quarter Highlights
- Pro Forma RevPAR: Pro forma RevPAR for the quarter ended March
31, 2012, increased 6.1 percent to $ 60.92. Pro Forma RevPAR growth,
excluding the results of the six hotels undergoing renovations during
the first quarter of 2012, would have increased by an additional 220
basis points to 8.3 percent.
- Pro Forma Hotel EBITDA:Pro Forma Hotel EBITDA was $12.3
million for the first quarter, an increase of 10.3 percent over first
quarter 2011. The company estimates that Pro Forma Hotel EBITDA,
excluding the results of the six hotels undergoing renovations during
the first quarter of 2012, would have increased by an additional $0.4
million.
- Pro Forma Hotel EBITDA Margin: Pro Forma Hotel EBITDA Margin
for the first quarter was 29.9 percent, an improvement of 60 basis
points over the comparable period 2011. The company estimates that Pro
Forma Hotel EBITDA Margin, excluding the results of the six hotels
undergoing renovations during the first quarter of 2012, would have
increased by 180 basis points to 31.1%.
- Adjusted EBITDA: Adjusted EBITDA was $ 10.6 million, an
increase of 16.9 percent increase over first quarter 2011.
- Adjusted FFO: Adjusted FFO generated first quarter, 2012 was
$6.2 million, or $0.16 per diluted share/unit.
- Acquisitions: The Company acquired three hotels during the
first quarter, 2012, including:
-
150-room Courtyard by Marriott – Atlanta, GA
-
130-room Hilton Garden Inn – Birmingham (Liberty Park), AL
-
95-room Hilton Garden Inn – Birmingham (Lakeshore), AL
- Dividends: The company declared first quarter 2012 dividends of
$0.1125 per common share, representing an annualized yield of
approximately 5.65% based on the closing sale price of the Company’s
common stock on the NYSE on May 15, 2012, and $0.5781 per share on the
Company’s 9.25% Series A Cumulative Redeemable Preferred Stock.
“We are pleased with solid RevPAR growth and margin expansion of our
company during the quarter while completing renovations on six of our
hotels,” said Dan Hansen, Company President and CEO. “We have an
exceptional growth opportunity built on the capital invested in our
hotels over the past two quarters, the rebranding of 11 hotels during
2011 and Q1, 2012, the acquisition of eight hotels since our IPO, a
solid balance sheet and deep pipeline for additional acquisitions. We
are focused on providing an attractive total return to our investors by
continuing to provide a strong dividend while executing on our growth
strategy.”
Capital Investments
During the first quarter of 2012, the Company invested a total of $8.4
million on the improvement and renovation of its portfolio. Major
improvements and capital invested for these hotels includes: Bellevue,
WA Fairfield Inn - $1.25 million; Denver, CO Fairfield Inn - $1.0
million; Provo, UT Hampton Inn - $1.2 million; Fort Wayne, IN Hampton
Inn - $0.8 million; Fort Worth, TX Aspen Suites - $0.8; and Scottsdale,
AZ Springhill Suites – $0.3 million. A majority of the renovation at the
Springhill Suites hotel in Scottsdale, AZ was completed in fourth
quarter, 2011. The Aspen Suites in Fort Worth is undergoing a complete
upgrade as part of the conversion to Fairfield Inn & Suites by Marriott.
This is the final rebranding of the hotels that had their franchise
licenses terminated in 2011. The Company anticipates an additional $1.5
million will be invested in this property and the renovation and
rebranding to be completed by the end of the second quarter 2012. The
Company anticipates making capital investments on three recent
acquisitions in second quarter 2012; Gwinnett, GA Hilton Garden Inn –
approximately $0.9 million, El Paso, TX Courtyard by Marriott -
approximately $0.6 million and Ridgeland, MS Homewood Suites -
approximately $0.7 million. The Company is anticipating minimal
disruption to RevPAR during the second quarter as a result of
renovations to these acquired properties.
Capital Structure
-
On January 12, 2012, the Company entered into a loan with Empire
Financial in connection with the Atlanta, GA Courtyard by Marriott
acquisition. The principal loan balance is $19.0 million, maturity
date of February 1, 2017, and fixed interest rate of 6.00%.
-
On February 13, 2012, the Company consolidated and refinanced four
loans with ING Life Insurance and Annuity Company. The loans were
consolidated into a single term loan with a principal balance of $67.5
million, maturity date of March 1, 2032, and fixed interest rate of
6.10%. This loan is callable by the lender beginning February 13, 2019.
-
On February 14, 2012, the Company refinanced a loan with Metabank at
par with a principal balance of $7.0 million, maturity date of
February 1, 2017, and fixed interest rate of 4.95%.
-
On March 2, 2012, the Company obtained two term loans from General
Electric Capital Corporation in connection with the Birmingham, AL
Hilton Garden Inn Lakeshore and Birmingham, AL Hilton Garden Inn
Liberty Park acquisitions. The principal loan balances are $5.6
million and $6.5 million, respectively, with both loans having a
maturity date of April 1, 2017 and fixed interest rate of 5.51%.
Subsequent Events
On April 4, 2012, the Company refinanced two loans with General Electric
Capital Corporation formerly financed with National Western Life
Insurance Company; the Scottsdale, AZ Courtyard by Marriott and
Scottsdale, AZ Springhill Suites with principal loan balances of $9.8
million and $5.3 million, respectively. Both loans bear a fixed interest
rate of 6.05% and have a maturity date of May 1, 2017. The transaction
resulted in an interest rate reduction of 195 basis points as compared
to previous lender’s interest rate and $1.5 million of net proceeds.
Balance sheet
As of March 31, 2012 the Company had total outstanding debt of $277.1
million, including $43.4 million outstanding on its senior unsecured
credit facility. The Company had capacity of $93.9 million on its credit
facility. Additionally, the Company had $ 10.9 million of cash and cash
equivalents on its balance sheet. As of quarter end, the Company’s
weighted average interest rate was 5.24%.
2012 Outlook
The Company is increasing and expanding its 2012 outlook. The Company’s
outlook is based on current hotels owned (73 hotels) and assumes no
additional hotels acquired or sold for the remainder of 2012. RevPAR
outlook excludes hotels held for sale (3 hotels). The outlook
incorporates continued U.S. economic improvement and anticipates U.S.
GDP growth of 2.0% to 3.0% in 2012.
|
|
| |
| | | 2012 Full Year Outlook |
| | | Low-end |
|
| High-end |
| | |
|
|
RevPAR
| | | $62.86 | | | $64.04 |
|
RevPAR Growth
| | |
6.0%
| | |
8.0%
|
|
RevPAR (same-store 62 hotels)
| | | $61.06 | | | $62.21 |
|
RevPAR Growth (Same-store 62 hotels)
| | |
6.0%
| | |
8.0%
|
|
Adjusted FFO
| | | $28,000,000 | | | $30,000,000 |
|
Adjusted FFO per diluted share/unit
| | | $0.75 | | | $0.80 |
|
Renovation Capital Deployed
| | | $18,000,000 | | | $23,000,000 |
| | |
| | | | |
| | | Second Quarter, 2012 |
| | | Low-end | | | High-end |
| | |
|
|
RevPAR
| | | $65.95 | | | $67.20 |
|
RevPAR Growth
| | |
6.0%
| | |
8.0%
|
|
RevPAR (same-store 62 hotels)
| | | $63.85 | | | $65.06 |
|
RevPAR Growth (Same-store 62 hotels)
| | |
6.0%
| | |
8.0%
|
|
Adjusted FFO
| | | $8,500,000 | | | $9,300,000 |
|
Adjusted FFO per diluted share/unit
| | | $0.23 | | | $0.25 |
|
Renovation Capital Deployed
| | | $3,000,000 | | | $5,000,000 |
| | | | | |
|
Earnings Call
The Company will conduct its quarterly conference call on Wednesday, May
16, 2012 at 9:00am EDT. To participate in the conference call please
dial 866-831-6247. The participant passcode for the call is 52872600.
Additionally a live webcast of the call will be available through the
Company’s website, www.shpreit.com.
A replay of the conference call will be available until Wednesday, May
23, 2012 by dialing 888-286-8010; participant passcode 76581672. A
replay of the conference call will be available on the Company’s website
until August 16, 2012.
About Summit Hotel Properties
Summit Hotel Properties, Inc. is a publicly traded real estate
investment trust focused primarily on acquiring and owning
premium-branded, select-service hotels in the upscale and upper midscale
segments of the lodging industry. As of March 31, 2012, the Company’s
portfolio consisted of 73 hotels with a total of 7,469 guestrooms
located in 20 states. Additional information about Summit may be found
at the Company’s website, www.shpreit.com.
Forward-Looking Statements
This press release contains statements that are “forward-looking
statements” within the meaning of Section 27A of the Securities Act of
1933, as amended, and Section 21E of the Securities Act of 1934, as
amended, pursuant to the safe harbor provisions of the Private
Securities Reform Act of 1995. Forward-looking statements are generally
identifiable by use of forward-looking terminology such as “may,”
“will,” “should,” “potential,” “intend,” “expect,” “seek,” “anticipate,”
“estimate,” “approximately,” “believe,” “could,” “project,” “predict,”
“forecast,” “continue,” “plan” or other similar words or expressions.
Forward-looking statements are based on certain assumptions and can
include future expectations, future plans and strategies, financial and
operating projections or other forward-looking information. Examples of
forward-looking statements include the following: projections of the
Company’s revenues and expenses, capital expenditures or other financial
items; descriptions of the Company’s plans or objectives for future
operations, acquisitions or services; forecasts of the Company’s future
economic performance and potential increases in average daily rate,
occupancy, RevPAR and room supply and demand; and descriptions of
assumptions underlying or relating to any of the foregoing expectations
regarding the timing of their occurrence. These forward-looking
statements are subject to various risks and uncertainties, not all of
which are known to the Company and many of which are beyond the
Company’s control, which could cause actual results to differ materially
from such statements. These risks and uncertainties include, but are not
limited to, the state of the U.S. economy, supply and demand in the
hotel industry and other factors as are described in greater detail in
the Company’s filings with the Securities and Exchange Commission
(“SEC”), including, without limitation, the Company’s Annual Report on
Form 10-K for the year ended December 31, 2011. Unless legally required,
the Company disclaims any obligation to update any forward-looking
statements, whether as a result of new information, future events or
otherwise.
For information about the Company’s business and financial results,
please refer to the “Management’s Discussion and Analysis of Financial
Condition and Results of Operations” and “Risk Factors” sections of the
Company’s Annual Report on Form 10-K for the year ended December 31,
2011.
The following condensed consolidated balance sheets and statements of
operations are that of Summit Hotel OP, LP (the Operating Partnership),
Summit Hotel Properties, Inc. (the REIT) consolidated operating
partnership.Such financial results for the periods present are
identical to that of the REIT; however, we believe the reconciliation of
FFO, AFFO, EBITDA and Adjusted EBITDA to net income (loss) presented in
the Operating Partnership’s statement of operations is more beneficial,
as it eliminates the concept of non-controlling interests.In
addition, FFO and AFFO results on a total per common unit basis provides
for a more consistent period or period presentation now and in future
periods.
The Company undertakes no duty to update the statements in this
release to conform the statements to actual results or changes in the
Company’s expectations.
|
|
|
|
| SUMMIT HOTEL PROPERTIES |
| Condensed Consolidated Balance Sheets |
| March 31, 2012 (Unaudited) and December 31, 2011 |
|
|
| |
|
| |
| | | 2012 | | | 2011 |
| ASSETS | | | | | | |
| | | | | |
|
|
Cash and cash equivalents
| | |
$
|
10,869,944
| | |
$
|
10,537,132
|
|
Restricted cash
| | | |
1,542,804
| | | |
1,464,032
|
|
Trade receivables
| | | |
6,155,365
| | | |
3,424,630
|
|
Prepaid expenses and other
| | | |
3,704,500
| | | |
4,268,393
|
|
Land held for development
| | | |
20,294,973
| | | |
20,294,973
|
|
Assets held for sale
| | | |
15,901,437
| | | |
-
|
|
Property and equipment, net
| | | |
529,775,110
| | | |
498,876,238
|
|
Deferred charges and other assets, net
| | | |
9,152,713
| | | |
8,923,906
|
|
Deferred tax benefit
| | | |
2,658,704
| | | |
2,195,820
|
|
Other assets
| | |
|
4,022,180
| | |
|
4,019,870
|
|
TOTAL ASSETS
| | |
$
|
604,077,730
| | |
$
|
554,004,994
|
| | | | | |
|
| LIABILITIES AND EQUITY | | | | | | |
| | | | | |
|
|
LIABILITIES
| | | | | | |
|
Accounts payable
| | |
$
|
1,676,414
| | |
$
|
1,670,994
|
|
Accrued expenses
| | | |
14,200,176
| | | |
15,781,577
|
|
Mortgages and notes payable
| | |
|
277,115,161
| | |
|
217,103,728
|
|
TOTAL LIABILITIES
| | |
|
292,991,751
| | |
|
234,556,299
|
| | | | | |
|
|
COMMITMENTS AND CONTINGENCIES
| | | | | | |
| | |
| | |
|
|
EQUITY
| | |
|
311,085,979
| | |
|
319,448,695
|
| | | | | |
|
|
TOTAL LIABILITIES AND EQUITY
| | |
$
|
604,077,730
| | |
$
|
554,004,994
|
| | | | | | | |
|
|
|
| SUMMIT HOTEL PROPERTIES |
| Condensed Consolidated Statements of Operations |
(Unaudited) |
|
|
| |
|
| |
| | | Company | | | Company and Predecessor |
| | |
Three months
| | |
Three months
|
| | |
ended 03/31/12 | | |
ended 03/31/11 |
| | | | | |
|
|
REVENUE
| | | | | | |
|
Room revenue
| | |
$
|
39,020,137
| | | |
$
|
31,697,934
| |
|
Other hotel operations revenue
| | |
|
985,840
|
| | |
|
676,922
|
|
|
Total Revenue
| | |
|
40,005,977
|
| | |
|
32,374,856
|
|
| | | | | |
|
|
EXPENSES
| | | | | | |
|
Hotel operating expenses
| | | | | | |
|
Rooms
| | | |
11,787,043
| | | | |
9,519,326
| |
|
Other direct
| | | |
4,774,531
| | | | |
4,645,135
| |
|
Other indirect
| | | |
11,218,315
| | | | |
9,329,205
| |
|
Other
| | |
|
210,686
|
| | |
|
146,076
|
|
|
Total hotel operating expenses
| | | |
27,990,575
| | | | |
23,639,742
| |
|
Depreciation and amortization
| | | |
8,223,683
| | | | |
6,598,628
| |
|
Corporate general and administrative:
| | | | | | |
|
Salaries and other compensation
| | | |
811,638
| | | | |
367,018
| |
|
Other
| | | |
865,550
| | | | |
765,138
| |
|
Equity based compensation
| | | |
125,874
| | | | |
126,828
| |
|
Hotel property acquisition costs
| | |
|
579,938
|
| | |
|
-
|
|
|
Total Expenses
| | |
|
38,597,258
|
| | |
|
31,497,354
|
|
| | | | | |
|
|
INCOME (LOSS) FROM OPERATIONS
| | |
|
1,408,719
|
| | |
|
877,502
|
|
| | | | | |
|
|
OTHER INCOME (EXPENSE)
| | | | | | |
|
Interest income
| | | |
1,391
| | | | |
11,086
| |
|
Interest expense
| | | |
(3,456,365
|
)
| | | |
(8,000,735
|
)
|
|
Total Other Income (Expense)
| | |
|
(3,454,974
|
)
| | |
|
(7,989,649
|
)
|
| | | | | |
|
|
INCOME (LOSS) FROM CONTINUING OPERATIONS
| | | | | | |
|
BEFORE INCOME TAXES
| | | |
(2,046,255
|
)
| | | |
(7,112,147
|
)
|
| | | | | |
|
|
INCOME TAX (EXPENSE) BENEFIT
| | |
|
267,755
|
| | |
|
(497,541
|
)
|
| | | | | |
|
|
INCOME (LOSS) FROM CONTINUING OPERATIONS
| | | |
(1,778,500
|
)
| | | |
(7,609,688
|
)
|
| | | | | |
|
|
INCOME (LOSS) FROM DISCONTINUED OPERATIONS
| | |
|
(1,026,310
|
)
| | |
|
(210,989
|
)
|
| | | | | |
|
|
NET INCOME (LOSS)
| | |
|
(2,804,810
|
)
| | |
|
(7,820,677
|
)
|
| | | | | |
|
|
PREFERRED DIVIDENDS
| | |
|
(1,156,250
|
)
| | |
|
-
|
|
| | | | | |
|
|
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON
| | |
$
|
(3,961,060
|
)
| | |
$
|
(7,820,677
|
)
|
|
SHAREHOLDERS
| | | | | | |
|
Net income (loss) per share/unit:
| | | | | | |
| Basic and diluted
| | |
$
|
(0.11
|
)
| | |
$
|
(0.21
|
)
|
|
Weighted-average common shares/units outstanding:
| | | | | | |
| Basic and diluted
| | |
|
37,378,000
|
| | |
|
37,378,000
|
|
| | | | | | | | | |
|
|
|
| SUMMIT HOTEL PROPERTIES |
| FFO and EBITDA |
(Unaudited) |
|
|
| |
| |
| | | Company | | Company and Predecessor |
| | |
Three months
| |
Three months
|
| | |
ended 03/31/12 | |
ended 03/31/11 |
| | | | |
|
|
NET INCOME (LOSS)
| | |
$
|
(2,804,810
|
)
| |
$
|
(7,820,677
|
)
|
|
Preferred dividends
| | | |
(1,156,250
|
)
| | |
|
Depreciation and amortization
| | | |
8,480,288
| | | |
6,858,431
| |
|
Loss on impairment of assets
| | |
|
932,000
|
| |
|
-
|
|
| Funds From Operations | | | | 5,451,228 | | | | (962,247 | ) |
| Per Common share/unit | | | $ | 0.15 | | | $ | (0.03 | ) |
| | | | |
|
|
Equity based compensation
| | | |
125,874
| | | |
126,828
| |
|
Hotel property acquisition costs
| | | |
579,938
| | | |
-
| |
|
Operating expenses as result of IPO (1)
| | | |
-
| | | |
710,000
| |
|
Corporate G&A related to IPO (1)
| | | |
-
| | | |
476,000
| |
|
Interest expense related to IPO (1)
| | | |
-
| | | |
5,600,000
| |
|
Income tax expense as result of IPO (1)
| | |
| |
|
339,000
|
|
| Adjusted Funds From Operations | | | | 6,157,040 | | | | 6,289,582 | |
| Per Common share/unit | | | $ | 0.16 | | | $ | 0.17 | |
| | | | |
|
|
Number of diluted Common shares/units
| | | |
37,378,000
| | | |
37,378,000
| |
| | | | | | | | |
|
| |
|
| |
| Company | | | Company and Predecessor |
|
Three months
| | |
Three months
|
|
ended 03/31/12 | | |
ended 03/31/11 |
| | | |
|
|
NET INCOME (LOSS)
|
(2,804,810
|
)
| | |
(7,820,677
|
)
|
|
Depreciation and amortization
|
8,480,288
| | | |
6,858,431
| |
|
Interest expense
|
3,525,503
| | | |
8,177,345
| |
|
Interest income
|
(1,391
|
)
| | |
(11,086
|
)
|
|
Income tax
|
(282,991
|
)
| | |
511,336
|
|
| EBITDA | 8,916,599 | | | | 7,715,349 | |
| | | |
|
| | | |
|
|
Equity based compensation
|
125,874
| | | |
126,828
| |
|
Hotel property acquisition costs
|
579,938
| | | |
-
| |
|
Loss on impairment of assets
|
932,000
| | | |
-
| |
|
Operating expenses as result of IPO (1)
|
-
| | | |
710,000
| |
|
Corporate G&A related to IPO (1)
|
-
|
| | |
476,000
|
|
| ADJUSTED EBITDA | 10,554,411 | | | | 9,028,177 | |
| | | | | |
|
(1) Includes expenses related to the transfer and assumption of
indebtedness and other contractual obligations of our predecessor in
connection with the IPO and our formation transactions.
|
|
| SUMMIT HOTEL PROPERTIES |
| Pro Forma Hotel Operational Data |
| Schedule of Property Level Results |
(Unaudited) |
|
|
| |
|
| |
| | | Company | | | Company and Predecessor |
| | |
Three months
| | |
Three months
|
| | |
ended 03/31/12 | | |
ended 03/31/11 |
| | | | | |
|
|
REVENUE
| | | | | | |
|
Room revenue
| | |
$
|
40,018,060
| | |
$
|
36,991,183
|
|
Other hotel operations revenue
| | |
|
1,073,165
| | |
|
969,677
|
|
Total Revenue
| | |
|
41,091,225
| | |
|
37,960,861
|
| | | | | |
|
|
EXPENSES
| | | | | | |
|
Hotel operating expenses
| | | | | | |
|
Rooms
| | | |
12,131,565
| | | |
11,136,405
|
|
Other direct (1)
| | | |
4,914,085
| | | |
5,118,354
|
|
Other indirect (1)
| | | |
11,546,214
| | | |
10,399,243
|
|
Other
| | |
|
216,844
| | |
|
170,890
|
|
Total hotel operating expenses
| | |
|
28,808,708
| | |
|
26,824,892
|
| Hotel EBITDA | | | $ | 12,282,517 | | | $ | 11,135,969 |
| | | | | | | |
|
Note:
Pro Forma RevPAR, Pro Forma RevPAR growth, Pro Forma Hotel EBITDA, Pro
Forma Hotel EBITDA margin and Pro Forma Hotel EBITDA margin growth
includes operating results for the Company’s 70 hotels owned as of March
31, 2012 and the comparable period in 2011, excluding 3 hotels held for
sale including Twin Falls, ID AmericInn & Suites, Twin Falls, ID Hampton
Inn, and Twin Falls, ID Holiday Inn Express & Suites, as if such hotels
had been owned since January 1, 2011. As a result, these pro forma
operating measures include operating results for certain hotels prior to
the Company’s period of ownership.
(1) Includes expenses related to our predecessor in connection with the
IPO.
|
|
| SUMMIT HOTEL PROPERTIES |
| Pro Forma and Same-Store Statistical Data for the Hotels |
(Unaudited) |
|
|
| |
|
| |
| | | Company | | | Company and Predecessor |
| | |
Pro forma three
| | |
Pro forma three
|
| | |
months ended
| | |
months ended
|
Total Portfolio (70 hotels) | | | 03/31/12 | | | 03/31/11 |
|
Rooms Occupied
| | |
424,090
| | |
391,778
|
|
Rooms Available
| | |
654,472
| | |
644,260
|
|
Occupancy
| | |
64.80%
| | |
60.81%
|
|
ADR
| | | $94.02 | | | $94.42 |
| RevPAR | | | $60.92 | | | $57.42 |
| | | | | |
|
| Occupancy Growth | | | 6.6% | | | |
| ADR Growth | | | -0.4% | | | |
| RevPAR Growth | | | 6.1% | | | |
| | | | | |
|
Note:
Pro Forma RevPAR, Pro Forma RevPAR growth, Pro Forma Hotel EBITDA, Pro
Forma Hotel EBITDA margin and Pro Forma Hotel EBITDA margin growth
includes operating results for the Company’s 70 hotels owned as of March
31, 2012, excluding 3 hotels held for sale including Twin Falls, IDAmericInn & Suites, Twin Falls, ID Hampton Inn, and Twin Falls, ID
Holiday Inn Express & Suites, as if such hotels had been owned since
January 1, 2011. As a result, these pro forma operating measures include
operating results for certain hotels prior to the Company’s period of
ownership.
|
|
| |
|
| |
| | | Company | | | Company and Predecessor |
| | |
Three months
| | |
Three months
|
Same Store (62 hotels) | | |
ended 03/31/12 | | |
ended 03/31/11 |
|
Rooms Occupied
| | |
364,916
| | |
342,251
|
|
Rooms Available
| | |
568,750
| | |
563,040
|
|
Occupancy
| | |
64.16%
| | |
60.79%
|
|
ADR
| | | $92.01 | | | $92.62 |
| RevPAR | | | $59.03 | | | $56.30 |
| | | | | |
|
| Occupancy Growth | | | 5.6% | | | |
| ADR Growth | | | -0.7% | | | |
| RevPAR Growth | | | 4.9% | | | |
| | | | | |
|
Note:
This schedule includes operating data for same store properties owned at
all times by the Company during the three-month periods ended March 31,
2012 and 2011, excluding three hotels held for sale (Twin Falls, IDAmericInn & Suites, Twin Falls, ID Hampton Inn, and Twin Falls, ID
Holiday Inn Express & Suites).
|
|
| SUMMIT HOTEL PROPERTIES |
| Pro Forma Statistical Data for the Hotels |
(Unaudited) |
|
|
| Prior Year Pro Forma Operating Data |
|
|
| 2011 |
| | | Q1 |
|
| Q2 |
|
| Q3 |
|
| Q4 |
|
| Full Year |
|
Occupancy
| | |
60.8%
| | |
68.6%
| | |
69.8%
| | |
59.2%
| | |
64.6%
|
|
ADR
| | | $94.42 | | | $90.67 | | | $91.89 | | | $90.11 | | | $91.74 |
|
RevPAR
| | | $57.42 | | | $62.22 | | | $64.16 | | | $53.37 | | | $59.30 |
| | | | | | | | | | | | | | |
|
Note:
This schedule includes operating data for same store properties owned as
of March 31, 2012 for the Company, excluding three hotels held for sale
including Twin Falls, ID AmericInn & Suites, Twin Falls, ID Hampton Inn,
and Twin Falls, ID Holiday Inn Express & Suites.
Non-GAAP Financial Measures
FFO and Adjusted FFO (“AFFO”)
As defined by the National Association of Real Estate Investment Trusts,
or NAREIT, funds from operations, or FFO, represents net income or loss
(computed in accordance with GAAP), excluding gains (or losses) from
sales of property, plus depreciation and amortization. We present FFO
because we consider it an important supplemental measure of our
operational performance and believe it is frequently used by securities
analysts, investors and other interested parties in the evaluation of
REITs, many of which present FFO when reporting their results. FFO is
intended to exclude GAAP historical cost depreciation and amortization,
which assumes that the value of real estate assets diminishes ratably
over time. Historically, however, real estate values have risen or
fallen with market conditions. Because FFO excludes depreciation and
amortization unique to real estate, gains and losses from property
dispositions and extraordinary items such as loss on impairment of
assets, it provides a performance measure that, when compared year over
year, reflects the effect to operations from trends in occupancy, room
rates, operating costs, development activities and interest costs,
providing perspective not immediately apparent from net income. Our
computation of FFO may differ from the methodology for calculating FFO
utilized by other equity REITs and, accordingly, may not be comparable
to such other REITs because the amount of depreciation and amortization
we add back to net income or loss includes amortization of deferred
financing costs and amortization of franchise royalty fees. Further, FFO
does not represent amounts available for management’s discretionary use
because of needed capital replacement or expansion, debt service
obligations, or other commitments and uncertainties. FFO should not be
considered as an alternative to net income (loss) (computed in
accordance with GAAP) as an indicator of our liquidity, nor is it
indicative of funds available to fund our cash needs, including our
ability to pay dividends or make distributions. We further adjust FFO
for certain additional items that are not included in NAREIT’s
definition of FFO, such as hotel transaction and pursuit costs, equity
based compensation, and certain other nonrecurring expenses, which we
refer to as AFFO. We believe that AFFO provides investors with another
financial measure that may facilitate comparisons of operating
performance between periods and between REITs. We caution investors that
amounts presented in accordance with our definitions of FFO and AFFO may
not be comparable to similar measures disclosed by other companies,
since not all companies calculate this non-GAAP measure in the same
manner. FFO and AFFO should not be considered as an alternative measure
of our net income (loss) or operating performance. FFO and AFFO may
include funds that may not be available for our discretionary use due to
functional requirements to conserve funds for capital expenditures and
property acquisitions and other commitments and uncertainties. Although
we believe that FFO and AFFO can enhance your understanding of our
financial condition and results of operations, this non-GAAP financial
measure is not necessarily a better indicator of any trend as compared
to a comparable GAAP measure such as net income (loss). Above we have
included a quantitative reconciliation of FFO and AFFO to the most
directly comparable GAAP financial performance measure, which is net
income (loss). Dollar amounts in such reconciliation are in thousands.
EBITDA and Adjusted EBITDA, and Hotel EBITDA
EBITDA represents net income or loss, excluding: (i) interest, (ii)
income tax expense and (iii) depreciation and amortization. We believe
EBITDA is useful to an investor in evaluating our operating performance
because it provides investors with an indication of our ability to incur
and service debt, to satisfy general operating expenses, to make capital
expenditures and to fund other cash needs or reinvest cash into our
business. We also believe it helps investors meaningfully evaluate and
compare the results of our operations from period to period by removing
the effect of our asset base (primarily depreciation and amortization)
from our operating results. Our management also uses EBITDA as one
measure in determining the value of acquisitions and dispositions. We
further adjust EBITDA by adding back hotel transaction and pursuit
costs, equity based compensation, loss on impairment of assets, and
certain other nonrecurring expenses. We believe that adjusted EBITDA
provides investors with another financial measure that may facilitate
comparisons of operating performance between periods and between REITs.
With respect to hotel EBITDA, the Company believes that excluding the
effect of corporate-level expenses, non-cash items, and the portion of
these items related to discontinued operations, provides a more complete
understanding of the operating results over which individual hotels and
operators have direct control. We believe the property-level results
provide investors with supplemental information on the ongoing
operational performance of our hotels and effectiveness of the
third-party management companies operating our business on a
property-level basis.
We caution investors that amounts presented in accordance with our
definitions of EBITDA, adjusted EBITDA and hotel EBITDA may not be
comparable to similar measures disclosed by other companies, since not
all companies calculate this non-GAAP measure in the same manner.
EBITDA, adjusted EBITDA and hotel EBITDA should not be considered as an
alternative measure of our net income (loss) or operating performance.
EBITDA, adjusted EBITDA and hotel EBITDA may include funds that may not
be available for our discretionary use due to functional requirements to
conserve funds for capital expenditures and property acquisitions and
other commitments and uncertainties. Although we believe that EBITDA,
adjusted EBITDA and hotel EBITDA can enhance your understanding of our
financial condition and results of operations, this non-GAAP financial
measure is not necessarily a better indicator of any trend as compared
to a comparable GAAP measure such as net income (loss). Above we include
a quantitative reconciliation of EBITDA, adjusted EBITDA and hotel
EBITDA to the most directly comparable GAAP financial performance
measure, which is net income (loss). Dollar amounts in such
reconciliation are in thousands.

Summit Hotel Properties, Inc.
www.shpreit.com
Dan
Boyum, VP of Investor Relations
605-782-2015
Source: Summit Hotel Properties, Inc.