9.7 Percent Pro Forma RevPAR Growth; 40.0 Percent Adjusted EBITDA
Growth;
Performance Driven by Organic Growth and Acquisitions; Strong Dividend
AUSTIN, Texas--(BUSINESS WIRE)--
Summit Hotel Properties, Inc. (NYSE: INN) (the “Company”) today
announced results for the fourth quarter and full year 2012. The
Company’s results included the following:
|
| Fourth Quarter |
| Full Year |
| | 2012 |
| 2011 | | 2012 |
| 2011 |
| | ($ in thousands, except per unit and RevPAR data) |
|
Total Revenue
| |
$
|
51,423
| |
$
|
33,568
| |
$
|
189,542
| |
$
|
142,663
|
EBITDA 1 | |
$
|
11,298
| |
$
|
7,008
| |
$
|
47,041
| |
$
|
35,273
|
Adjusted EBITDA 1 | |
$
|
11,064
| |
$
|
7,080
| |
$
|
52,113
| |
$
|
37,229
|
FFO 1 | |
$
|
5,002
| |
$
|
4,118
| |
$
|
27,470
| |
$
|
19,048
|
Adjusted FFO 1 | |
$
|
7,571
| |
$
|
4,190
| |
$
|
33,570
| |
$
|
26,907
|
FFO per diluted unit 1 | |
$
|
0.10
| |
$
|
0.11
| |
$
|
0.67
| |
$
|
0.51
|
Adjusted FFO per diluted unit 1 | |
$
|
0.15
| |
$
|
0.11
| |
$
|
0.82
| |
$
|
0.72
|
| | | | | | | |
|
Pro Forma2 | | | | | | | | |
|
RevPAR
| |
$
|
64.58
| |
$
|
57.45
| |
$
|
69.22
| |
$
|
63.09
|
|
RevPAR growth
| | |
12.4%
| | | | |
9.7%
| | |
| Hotel EBITDA | |
$
|
15,359
| |
$
|
11,799
| |
$
|
73,851
| |
$
|
61,984
|
| Hotel EBITDA margin
| | |
27.6%
| | |
23.7%
| | |
31.1%
| | |
28.6%
|
| Hotel EBITDA margin growth
| |
388 bps
| | | |
249 bps
| | |
| | | | | | | |
|
1See tables later in this press release for a
reconciliation of net income (loss) to earnings before interest, taxes,
depreciation and amortization (“EBITDA”), adjusted EBITDA, funds from
operations (“FFO”), FFO per diluted unit, adjusted FFO and adjusted FFO
per diluted unit.EBITDA, adjusted EBITDA, FFO, FFO per diluted
unit, adjusted FFO and adjusted FFO per diluted unit, as well as hotel
EBITDA, are non-GAAP financial measures.See further discussions
of these non-GAAP measures later in this press release.
2 Pro forma information includes operating results
for the Company’s 83 hotels owned as of December 31, 2012, which
excludes the AmericInn Hotel & Suites in Golden, CO that was held for
sale at year end,as if such hotels had been owned by the Company
since January 1, 2011.As a result, these pro forma operating
measures include operating results for certain hotels for periods prior
to the Company’s ownership.
2012 Highlights
- Pro Forma RevPAR: 2012pro forma room revenue per
available room (“RevPAR”) grew to $69.22, an increase of 9.7 percent
over 2011. Pro forma average daily rate (“ADR”) grew to $97.90, a 3.9
percent increase over 2011, and pro forma occupancy improved 380 basis
points to 70.7 percent.
- Pro Forma Hotel EBITDA: 2012 pro forma hotel EBITDA was $73.9
million, an increase of 19.2 percent over 2011.
- Pro Forma Hotel EBITDA Margin: 2012pro forma hotel
EBITDA margin was 31.1 percent, an improvement of 249 basis points
over 2011. Pro forma hotel EBITDA margin is defined as pro forma hotel
EBITDA as a percentage of pro forma total revenue.
- Adjusted EBITDA: 2012adjusted EBITDA was $52.1 million,
an increase of 40.0 percent over 2011. Adjusted EBITDA reflects $0.2
million of charges associated with the consolidation of the Company’s
corporate offices to Austin, TX.
- Adjusted FFO: 2012adjusted FFO was $33.6 million or
$0.82 per diluted unit.
- Acquisitions: The Company acquired 19 hotels, 2,348 guestrooms,
in 2012 for a total purchase price of $265.4 million.
- Dividends: During 2012, the Company declared dividends of $0.45
per common share, representing an annualized yield of approximately
4.9 percent based on the closing price of the Company’s common stock
on the NYSE on February 25, 2013 and $2.3125 per share on the
Company’s 9.25% Series A Cumulative Redeemable Preferred Shares.
Fourth Quarter Highlights
- Pro Forma RevPAR: Pro forma RevPAR in the fourth quarter of
2012 grew to $64.58, an increase of 12.4 percent over the same period
in 2011. Pro forma ADR grew to $96.47, an increase of 4.5 percent from
the fourth quarter of 2011. Pro forma occupancy grew by 470 basis
points to 66.9 percent.
- Pro Forma Hotel EBITDA: The hotels generated $15.4 million of
pro forma hotel EBITDA for the fourth quarter 2012, an increase of
30.2 percent over the same period of 2011.
- Pro Forma Hotel EBITDA Margin: Pro forma hotel EBITDA margin
grew 388 basis points compared with the same period in 2011. The
Company’s pro forma hotel EBITDA margin expansion was 275 basis points
after adjusting for the $0.6 million one-time hotel management
incentive fee paid to Interstate Hotels and Resorts during fourth
quarter 2011.
- Adjusted EBITDA: The Company’s adjusted EBITDA increased to
$11.1 million from $7.1 million in the same period in 2011, an
increase of $4.0 million or 56.3 percent. Adjusted EBITDA for the
quarter reflects $0.2 million of charges associated with the
consolidation of the Company’s corporate offices to Austin, TX.
- Adjusted FFO: The Company’s Adjusted FFO for the quarter was
$7.6 million or $0.15 per diluted unit.
- Acquisitions: During the fourth quarter, the Company acquired
12 hotels, 962 guestrooms, for a total purchase price of $166.4
million.
- Dividends: On January 31, 2013, the Company declared an $0.1125
per share quarterly dividend on its common shares, a $0.5781 per share
quarterly dividend on its 9.25% Series A Cumulative Redeemable
Preferred Shares, and a $0.432 per share quarterly dividend on its
7.875% Series B Cumulative Redeemable Preferred Shares.
|
|
|
|
|
|
|
|
|
|
| 2012 |
| 2011 |
| growth |
| Number of Hotels |
| |
84
|
| |
70
|
| 20.0 | % |
| Number of Guestrooms | | |
9,019
| | |
7,095
| | 27.1 | % |
| Total Revenue (000’s) | |
$
|
189,542
| |
$
|
142,663
| | 32.9 | % |
| Adjusted EBITDA (000’s) |
|
$
|
52,113
|
|
$
|
37,229
|
| 40.0 | % |
|
“We had a terrific year,” said Dan Hansen, President and CEO. “We
acquired 19 hotels, sold 5 hotels, raised both common and preferred
equity, and renovated 13 hotels. Through this tremendous amount of
activity, our asset management team performed brilliantly by minimizing
disruption and maximizing both rate and occupancy. They further showed
their strength by continuing to implement revenue and cost management
strategies that benefitted the entire portfolio. We continue to remain
focused on realizing our embedded growth and balancing that with new
acquisitions in markets that are accretive to our portfolio. We
anticipate opportunities to be just as plentiful in 2013.”
Subsequent Events
-
On January 14, 2013, the Company completed a public offering of
15,000,000 shares of its common stock at a public offering price of
$9.00 per share. The underwriters fully exercised their option to
purchase an additional 2,250,000 shares. The total number of shares
sold, including the option shares, was 17,250,000. Net proceeds of
$148.1 million were realized after deducting the underwriting discount
and other estimated offering expenses.
-
On January 14, 2013, the Company repaid its loans with First National
Bank of Omaha in the amount of $22.8 million.
-
On January 15, 2013, the Company sold the AmericInn Hotel & Suites (62
guestrooms) in Golden, CO for $2.6 million.
-
On January 22, 2013, the Company acquired three upscale Hyatt Place
hotels (426 guestrooms) for $36.1 million. The hotels are located in
Orlando, FL (2 hotels) and Chicago, IL.
-
On January 25, 2013, the Company closed on a $29.4 million CMBS loan
with KeyBank secured by four of its recent Hyatt Place acquisitions,
Chicago (Lombard), IL, Denver (Lone Tree), CO, Denver (Englewood), CO
and Dallas (Arlington), TX. This loan has a maturity date of February
1, 2023, and bears interest at a fixed rate of 4.46%.
-
On February 11, 2013, the Company, through a joint venture with an
affiliate of IHG, acquired a Holiday Inn Express & Suites (252
guestrooms) in San Francisco, CA for a purchase price of $60.5
million, including the $23.5 million in debt assumed. The Company
contributed $34.6 million, including $2.8 million in renovation
reserves, to the joint venture for an 80 percent controlling interest.
-
On February 15, 2013, the Company sold the Hampton Inn (149
guestrooms) in Denver (Greenwood Village), CO for $5.5 million.
Acquisitions
During 2012, the Company acquired 19 hotels in the upscale and upper
midscale segments, totaling 2,348 guestrooms for a total purchase price
of $265.4 million. These acquisitions, net of hotel dispositions in
2012, increased the Company’s guestroom count 27.1 percent over the
number of guestrooms owned on December 31, 2011.
“The 19 hotels we acquired are all top brands, in top markets and
continue to build our strong portfolio of assets across the country. We
continue to cultivate and improve our portfolio with accretive
acquisitions,” said Mr. Hansen. “We have also effectively recycled
capital through the strategic disposition of select hotels. Successful
execution of this strategy is one of the key components of how we create
value for our investors.”
The following table provides information on the Company’s 2012 hotel
acquisitions:
|
| |
| |
| |
| Purchase |
Date | | Hotel | | Location | | Rooms | | Price (000's) |
| 01/12/12 | |
Courtyard
| | Atlanta, GA | |
150
| |
$
|
28.9
|
| 02/28/12 | | Hilton Garden Inn | | Birmingham (Lakeshore), AL
| |
95
| | |
8.6
|
| 02/28/12 | | Hilton Garden Inn | | Birmingham (Liberty Park), AL
| |
130
| | |
11.5
|
| 05/29/12 | | Hilton Garden Inn | | Nashville (Smyrna), TN
| |
112
| | |
11.5
|
| 05/29/12 | |
Courtyard
| | Dallas (Arlington), TX
| |
103
| | |
15.0
|
| 06/21/12 | | Hampton Inn & Suites | | Nashville (Smyrna), TN
| |
83
| | |
8.0
|
| 07/02/12 | | Residence Inn | | Dallas (Arlington), TX
| |
96
| | |
15.5
|
| 10/05/12 | |
Hyatt Portfolio (8 hotels)
| | | | | | |
87.4
|
| | Hyatt Place | | Baltimore (Owings Mills), MD
| |
123
| | |
| | Hyatt Place | | Chicago (Lombard), IL
| |
151
| | |
| | Hyatt Place | | Dallas (Arlington), TX
| |
127
| | |
| | Hyatt Place | | Denver (Englewood), CO
| |
126
| | |
| | Hyatt Place | | Phoenix, AZ | |
127
| | |
| | Hyatt Place | | Scottsdale, AZ | |
127
| | |
| | Hyatt Place | | Denver (Lone Tree), AZ
| |
127
| | |
| | Hyatt House | | Denver (Englewood), CO
| |
135
| | |
| 10/23/12 | | Hilton Garden Inn | | Fort Worth, TX | |
98
| | |
7.2
|
| 12/21/12 | | Residence Inn | | Salt Lake City, UT | |
178
| | |
20.0
|
| 12/27/12 | | Hyatt Place | | Long Island (Garden City), NY
| |
122
| | |
31.0
|
| 12/27/12 |
| Hampton Inn & Suites |
| Tampa (Ybor City), FL
|
|
138
|
|
|
20.8
|
|
|
| Total |
|
|
| 2,348 |
| $ | 265.4 |
| | | | | | | | |
|
On October 30, 2012, the Company entered into an agreement with an
affiliate of Hyatt Hotels Corporation to fund $20.3 million in the form
of a first lien mortgage loan on a hotel property in downtown
Minneapolis, MN. The $20.3 million represents a portion of the total
acquisition and renovation costs expected to be incurred to convert the
property to a Hyatt Place hotel. Subject to certain conditions,
including the successful conversion of the property estimated to be
completed in the fourth quarter of 2013, the Company plans to purchase
the property and enter into a management agreement with a Hyatt
affiliate. The Company has funded $10.3 million to date and anticipates
funding the additional capital over the next two quarters.
Dispositions
The Company continued its strategy of recycling capital by selling
hotels or land that it no longer considers strategic.
-
On May 16, 2012, the Company sold the following three hotels all
located in Twin Falls, ID for $16.5 million.
-
111 guestroom AmericInn Hotel and Suites
-
91 guestroom Holiday Inn Express & Suites
-
75 guestroom Hampton Inn
-
On May 30, 2012, the Company sold a parcel of land in Twin Falls, ID
for $0.3 million.
-
On June 28, 2012, the Company sold two parcels of land in Boise, ID
for $1.4 million.
-
On August 15, 2012, the Company sold the 52 guestroom AmericInn Hotel
& Suites in Missoula, MT for $1.9 million.
-
On December 11, 2012, the Company sold the 92 guestroom Courtyard in
Missoula, MT for $7.7 million.
On February 26, 2013, the Company owns 86 hotels totaling 9,486
guestrooms. Since its initial public offering in February of 2011, the
Company has acquired 28 hotel properties, totaling 3,593 guestrooms for
a total purchase price of $412.1 million.
Capital Markets
During 2012, in order to maintain its strong balance sheet and continue
its strategic growth plan, the Company completed several capital market
transactions. The Company raised $178.9 million in net proceeds from
common and preferred stock offerings.
-
On October 3, 2012, the Company completed a public offering of
12,000,000 shares of its common stock at a public offering price of
$8.15 per share. The underwriters fully exercised their option to
purchase an additional 1,800,000 shares. The total number of shares
sold, including the option shares, was 13,800,000. Total net proceeds
of $106.4 million were realized after deducting the underwriting
discount and other estimated offering expenses.
-
On December 11, 2012, the Company completed a public offering of
3,000,000 shares of its 7.875% Series B Cumulative Redeemable
Preferred Stock, resulting in net proceeds, after deducting the
underwriting discount and estimated offering costs, of $72.5 million.
The Company amended its $125.0 million senior secured revolving credit
facility on May 16, 2012. The amendment included the following:
-
Reduction in LIBOR spread of 75 basis points and elimination of the
LIBOR floor of 50 basis points.
-
The option for increased leverage on borrowing base assets from 55% to
60% of appraised value.
-
Extended maturity date from April 29, 2014 to May 16, 2015.
-
The maximum leverage ratio covenant and fixed charge coverage ratio
covenant were adjusted to provide flexibility on acquisitions in the
near term.
-
The unused fee was reduced by 12.5 basis points.
In addition to the amendments listed above, on November 6, 2012, the
Company increased the commitment on its senior secured revolving credit
facility to $150.0 million; increasing the capital the Company has
available for future acquisitions and capital investments. The actual
amount of borrowing capacity available under the facility depends on the
value of the properties comprising the borrowing base.
In 2012, the Company entered into the following term debt arrangements:
-
On January 12, 2012, the Company entered into a loan with Empire
Financial in connection with the Atlanta, GA Courtyard acquisition.
The principal loan amount was $19.0 million and the maturity date is
February 1, 2017. The loan bears interest at a fixed rate of 6.00% per
year.
-
On February 13, 2012, the Company consolidated and refinanced four
loans with ING Life Insurance and Annuity Company into a single term
loan of $67.5 million and the maturity date is March 1, 2032. The loan
bears interest at a fixed rate of 6.10%. This loan is callable by the
lender beginning March 1, 2019.
-
On February 14, 2012, the Company refinanced a loan with Metabank of
$7.0 million with a maturity date of February 1, 2017. The loan bears
interest at a fixed rate of 4.95% per year.
-
On March 2, 2012, the Company obtained two term loans from General
Electric Capital Corporation in connection with the two Birmingham, AL
acquisitions. The loan amounts were $5.6 million and $6.5 million,
with both loans having a maturity date of April 1, 2017, and bear a
fixed interest rate of 5.46% per year.
-
On April 4, 2012, the Company refinanced two loans with GE Capital
Financial, Inc. formerly financed with National Western Life
Insurance; mortgage loans associated with the Scottsdale, AZ Courtyard
and the Scottsdale, AZ Springhill Suites with loan amounts of $9.8 and
$5.3 million, respectively. Both new loans bear interest at a fixed
rate of 6.03% and have a maturity date of May 1, 2017. The transaction
resulted in an interest rate reduction of 197 basis points as compared
to the previous loan’s interest rate and $1.5 million of net proceeds
from the refinancing after repaying the two previous loans including a
prepayment penalty of $0.5 million.
-
On June 24, 2012, the Company refinanced a loan with Chambers Bank of
$1.5 million, which bears interest at a fixed rate of 6.50%, and a
maturity date of June 24, 2014.
-
On June 29, 2012, the Company refinanced a loan with Bank of the
Ozarks of $8.9 million which resulted in $2.5 million of net proceeds
after exercising the earn-out provision on the loan. In addition, the
revised maturity date on the loan is July 10, 2017. Lastly, the
interest rate was fixed at 5.75% for years 1-3 and will reset annually
at LIBOR plus 375 basis points with a floor of 5.50% in years 4-5.
Capital Investment
The Company invested $28.0 million in 2012 on renovations, $11.0 million
of which was deployed during the fourth quarter. The renovation scope
varied among the 13 properties completed in 2012. Projects ranged from
lobby and public space improvements to complete guestroom renovation
including all furniture, soft goods, and new guest bathrooms.
One of the Company’s largest transformations during 2012 was the full
renovation and conversion of the Fairfield Inn & Suites in Ft. Worth,
TX. This renovation included moving walls in order to expand the lobby
and breakfast areas. All guestrooms were fully renovated, adding the
full Marriott package including new furniture. The renovation totaled
$2.9 million and was completed in June of 2012.
The Fairfield Inn in Seattle (Bellevue), WA was also fully renovated and
converted in 2012 to a Fairfield Inn & Suites property. This conversion
included complete guestroom and guest bathroom renovations. The exercise
room was increased in size and all new equipment was installed. The
market was relocated in order to increase the lobby and breakfast areas,
which is now serviced by the kitchen that was re-built during the
project. The entire exterior was painted and new signage installed. The
renovation totaled $2.6 million and was completed in February of 2012.
“We have seen positive results from the renovation and re-branding
capital we have deployed over the past several quarters,” said Mr.
Hansen. “We believe our recent substantial RevPAR growth is, in part,
driven by the completion of this renovation work.”
Balance Sheet
-
At December 31, 2012, the Company had total outstanding debt of $312.6
million, including $58.0 million outstanding on its senior secured
revolving credit facility, and the Company had $14.0 million of cash
and cash equivalents.
-
At February 25, 2013, following the completion of a public offering on
January 14, 2013 and the re-payment of debt with net proceeds, the
Company has a total outstanding debt of $283.0 million. Maximum
borrowing capacity is $112.1 million under the senior secured
revolving credit facility. The Company has no outstanding borrowings
under its facility, $3.7 million in standby letters of credit, and
$108.4 million available to borrow. In addition, the Company also has
19 unencumbered hotels available to further expand its borrowing base.
-
The Company’s weighted average interest rate on its debt outstanding
at February 25, 2013 is 5.60%.
Estimated Sources and Uses
On page 18 of this release, the Company provides a schedule of estimated
sources and uses. The schedule reflects components of the Company’s
balance sheet as of December 31, 2012, as well as subsequently completed
or announced hotel acquisitions and dispositions and completed or
anticipated financing transactions to be completed in the next two
quarters of 2013. However, no assurance can be given that anticipated
transactions will be completed within the expected time frame, or at
all. The timing of these transactions may change. In addition, the
Company may choose not to complete anticipated transactions for various
reasons, including reasons beyond the control of the Company.
First Quarter 2013 Outlook
The Company is providing guidance for the first quarter based on 91
current hotels1 and the issuance of 17,250,000 additional
shares of common stock on January 14, 2013. Except as described in
footnote 1 below, it assumes no additional hotels are acquired or sold
in the first quarter and no additional issuances of equity securities.
|
| Low-end |
| High-end |
Pro forma RevPAR (91) 1 | |
$
|
74.00
| |
$
|
76.00
|
Pro forma RevPAR Growth (91)
| | |
5.0%
| | |
7.0%
|
RevPAR (same-store 63) 2 | |
$
|
64.00
| |
$
|
66.00
|
|
RevPAR Growth (same-store 63)
| | |
5.0%
| | |
7.0%
|
|
Adjusted FFO
| |
$
|
10,600
| |
$
|
11,900
|
Adjusted FFO per diluted unit 3 | |
$
|
0.16
| |
$
|
0.18
|
|
Renovation capital deployed
| |
$
|
9,000
| |
$
|
11,000
|
|
Interest expense
| |
$
|
4,000
| |
$
|
4,500
|
|
Income tax expense
| |
$
|
-
| |
$
|
400
|
| | | |
|
1 In addition to the Company’s portfolio of 83
hotels (8,957 guestrooms) at December 31, 2012 (excluding the AmericInn
Hotel & Suites in Golden, CO that was held for sale at year end),
includes: the 151 - guestroom Hyatt Place (Universal), Orlando, FL; the
149 - guestroom Hyatt Place (Convention Center), Orlando, FL; the 126 -
guestroom Hyatt Place, Chicago (Hoffman Estates) IL; and the 252 -
guestroom Holiday Inn Express & Suites, San Francisco, CA. Assumes the
acquisition of the 153 - guestroom Courtyard, New Orleans (Metairie),
LA; the 120 - guestroom Residence Inn, New Orleans (Metairie), LA; the
208 - guestroom Springhill Suites (Convention Center), New Orleans, LA;
the 202 - guestroom Courtyard (Convention Center), New Orleans, LA; and
the 140 - guestroom Courtyard (French Quarter), New Orleans, LA
currently under contract. Also reflects the sale of the 62 – guestroom
AmericInn Hotel & Suites, Lakewood, CO and the 149 - guestroom Hampton
Inn, Denver (Greenwood), CO.
2 First quarter same-store RevPAR guidance
anticipates 75 to 125 basis points of RevPAR disruption and $0.2 to $0.3
million of EBITDA disruption in the first quarter of 2013 due to
renovation work.
3 Assumed weighted average diluted common units of
66,160,000 for first quarter 2013.
Full Year 2013 Outlook
The Company is providing guidance for full year 2013 based on 93 current
hotels1 and the issuance of 17,250,000 additional shares of
common stock on January 14, 2013. Except as described in footnote 1
below, it assumes no additional hotels are acquired or sold in 2013 and
no additional issuances of equity securities. US GDP growth was assumed
to be in the range of 2.0 to 2.9 percent as forecasted by Smith Travel
Research and PwC’s Hospitality Directions economic outlooks.
|
| Low-end |
| High-end |
Pro forma RevPAR (93) 1 | |
$
|
78.00
| |
$
|
80.00
|
|
Pro Forma RevPAR Growth (93)
| | |
5.0%
| | |
7.0%
|
|
RevPAR (same-store 63)
| |
$
|
69.00
| |
$
|
71.00
|
|
RevPAR Growth (same-store 63)
| | |
5.0%
| | |
7.0%
|
Adjusted FFO 2 | |
$
|
57,500
| |
$
|
61,000
|
Adjusted FFO per diluted unit 3 | |
$
|
0.84
| |
$
|
0.90
|
|
Renovation capital deployed
| |
$
|
38,000
| |
$
|
48,000
|
|
Interest expense
| |
$
|
19,500
| |
$
|
20,500
|
|
Income tax expense
| |
$
|
800
| |
$
|
1,200
|
| | | |
|
1 In addition to the Company’s portfolio of 83
hotels (8,957 guestrooms) at December 31, 2012 (excluding the AmericInn
Hotel & Suites in Golden, CO that was held for sale at year end),
includes: the151 - guestroom Hyatt Place (Universal), Orlando;
FL, the 149 - guestroom Hyatt Place (Convention Center), Orlando, FL;
the 126 - guestroom Hyatt Place, Chicago (Hoffman Estates), IL; and the
252 - guestroom Holiday Inn Express & Suites, San Francisco, CA. Assumes
the acquisition of: the 153 - guestroom Courtyard, New Orleans
(Metairie), LA; the 120 - guestroom Residence Inn, New Orleans
(Metairie), LA; the 208 - guestroom Springhill Suites (Convention
Center), New Orleans, LA; the 202 - guestroom Courtyard (Convention
Center), New Orleans, LA; the 140 - guestroom Courtyard (French
Quarter), New Orleans, LA; the 93 - guestroom Holiday Inn Express &
Suites, Minneapolis (Minnetonka), MN; and the 97 - guestroom Hilton
Garden Inn, Minneapolis (Eden Prairie), MN currently under contract.
Also reflects the sale of the 62 – guestroom AmericInn Hotel & Suites,
Lakewood, CO and the 149 - guestroom Hampton Inn, Denver (Greenwood), CO.
2 Adjusted FFO guidance on 93 hotels is based in
part on 2013 Hotel EBITDA margin change in the range of 100 to 175 basis
points on the 83 hotels owned on December 31, 2012 (excluding the
AmericInn Hotel & Suites in Golden, Co that was held for sale at year
end). It also assumes additional charges in the range of $0.4 million to
$0.6 million that are associated with the consolidation of the Company’s
corporate office from Sioux Falls, SD to Austin, TX prior to the end of
2013.
3 Assumed weighted average diluted common units of
68,133,000 for full year 2013.
Earnings Call
The Company will conduct its quarterly conference call on Wednesday,
February 27, 2013 at 9:00am EST. To participate in the conference call
please dial 866-510-0676. The participant passcode for the call is
44189639. 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 11:59pm ESTWednesday March 6, 2013 by dialing 888-286-8010; participant passcode
18479433. A replay of the conference call will also be available on the
Company’s website until June 7, 2013.
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 February 25, 2013, the Company’s
portfolio consisted of 86 hotels with a total of 9,486 rooms located in
22 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 Exchange 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, dispositions, financings or services;
forecasts of the Company’s future financial performance and potential
increases in average daily rate, occupancy, RevPAR,room supply
and demand, funds from operations and adjusted funds from operations; US
GDP growth; estimated sources and uses of available capital; 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, 2012. 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,
2012 and its quarterly and other periodic filings with the SEC.
The following condensed consolidated balance sheets and statements of
operations are those of Summit Hotel OP, LP (the Operating Partnership),
Summit Hotel Properties, Inc’s. (the REIT) consolidated operating
partnership.Such financial results for the periods presented are
identical to those 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 presentation of noncontrolling
interests represented by the equity interests held by limited partners
of the Operating Partnership, other than the REIT.In addition,
FFO and AFFO results on a total per common unit basis provides for a
more consistent period over 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 |
December 31, 2012 and December 31, 2011 |
Amounts in thousands |
|
|
|
| 2012 |
|
2011
|
| ASSETS | | | | |
| | | |
|
|
Investment in hotel properties, net
| | $ | 734,362 | |
$
|
498,876
|
|
Investment in hotel properties under development
| | | 10,303 | | |
-
|
|
Land held for development
| | | 15,802 | | |
20,295
|
|
Assets held for sale
| | | 4,836 | | |
-
|
|
Cash and cash equivalents
| | | 13,980 | | |
10,537
|
|
Restricted cash
| | | 3,624 | | |
1,464
|
|
Trade receivables
| | | 5,478 | | |
3,425
|
|
Prepaid expenses and other
| | | 5,311 | | |
4,721
|
|
Deferred charges, net
| | | 8,895 | | |
8,924
|
|
Deferred tax asset
| | | 3,997 | | |
2,196
|
|
Other assets
| |
| 4,201 | |
|
3,567
|
|
TOTAL ASSETS
| | $ | 810,789 | |
$
|
554,005
|
| | | |
|
| | | |
|
| LIABILITIES AND EQUITY | | | | |
| | | |
|
|
LIABILITIES
| | | | |
|
Debt
| | $ | 312,613 | |
$
|
217,104
|
|
Accounts payable
| | | 5,013 | | |
1,671
|
|
Accrued expenses
| | | 18,985 | | |
15,781
|
|
Derivative financial instruments
| |
| 641 | |
|
-
|
|
TOTAL LIABILITIES
| |
| 337,252 | |
|
234,556
|
| | | |
|
|
COMMITMENTS AND CONTINGENCIES
| | | | |
| |
| |
|
|
EQUITY
| |
| 473,537 | |
|
319,449
|
| | | |
|
|
TOTAL LIABILITIES AND EQUITY
| | $ | 810,789 | |
$
|
554,005
|
| | | | | |
|
SUMMIT HOTEL PROPERTIES |
Condensed Consolidated Statements of Operations |
Amounts in thousands |
|
| |
| |
| | | | Company and |
| | Company | | Predecessor |
| |
Fourth Quarter
|
|
Year
|
| |
2012
|
|
2011
| |
2012
| |
2011
|
| | | | | | | |
|
|
REVENUE
| | | | | | | | |
|
Room revenue
| |
$
|
49,067
| | |
$
|
32,199
| | |
$
|
181,598
| | |
$
|
137,022
| |
|
Other hotel operations revenue
| |
|
2,356
|
| |
|
1,369
|
| |
|
7,944
|
| |
|
5,641
|
|
|
Total Revenue
| |
|
51,423
|
| |
|
33,568
|
| |
|
189,542
|
| |
|
142,663
|
|
| | | | | | | |
|
|
EXPENSES
| | | | | | | | |
|
Hotel operating expenses
| | | | | | | | |
|
Rooms
| | |
15,829
| | | |
10,588
| | | |
54,083
| | | |
42,343
| |
|
Other direct
| | |
7,146
| | | |
5,355
| | | |
25,125
| | | |
21,858
| |
|
Other indirect
| | |
14,263
| | | |
10,434
| | | |
51,062
| | | |
38,236
| |
|
Other
| |
|
242
|
| |
|
182
|
| |
|
911
|
| |
|
773
|
|
|
Total hotel operating expenses
| | |
37,480
| | | |
26,559
| | | |
131,181
| | | |
103,210
| |
|
Depreciation and amortization
| | |
9,543
| | | |
7,328
| | | |
34,263
| | | |
28,359
| |
|
Corporate general and administrative:
| | | | | | | | |
|
Salaries and other compensation
| | |
2,476
| | | |
913
| | | |
6,039
| | | |
3,082
| |
|
Other
| | |
776
| | | |
1,313
| | | |
3,534
| | | |
3,479
| |
|
Hotel property acquisition costs
| | |
1,477
| | | |
72
| | | |
3,050
| | | |
254
| |
|
Loss on impairment of assets
| |
|
660
|
| |
|
-
|
| |
|
660
|
| |
|
-
|
|
|
Total Expenses
| |
|
52,412
|
| |
|
36,185
|
| |
|
178,727
|
| |
|
138,384
|
|
| | | | | | | |
|
|
INCOME (LOSS) FROM OPERATIONS
| |
|
(989
|
)
| |
|
(2,617
|
)
| |
|
10,815
|
| |
|
4,279
|
|
| | | | | | | |
|
|
OTHER INCOME (EXPENSE)
| | | | | | | | |
|
Interest income
| | |
15
| | | |
1
| | | |
35
| | | |
23
| |
|
Other income
| | |
234
| | | |
-
| | | |
731
| | | |
-
| |
|
Interest expense
| | |
(3,885
|
)
| | |
(3,023
|
)
| | |
(15,585
|
)
| | |
(17,021
|
)
|
|
Debt transaction costs
| | |
(10
|
)
| | |
-
| | | |
(661
|
)
| | |
-
| |
|
Gain (loss) on disposal of assets
| | |
1
| | | |
-
| | | |
(198
|
)
| | |
(36
|
)
|
|
Gain (loss) on derivative financial instruments
| |
|
-
|
| |
|
-
|
| |
|
(2
|
)
| |
|
-
|
|
|
Total Other Income (Expense)
| |
|
(3,645
|
)
| |
|
(3,022
|
)
| |
|
(15,680
|
)
| |
|
(17,034
|
)
|
| | | | | | | |
|
|
INCOME (LOSS) FROM CONTINUING OPERATIONS
| | | | | | | | |
|
BEFORE INCOME TAXES
| | |
(4,634
|
)
| | |
(5,639
|
)
| | |
(4,865
|
)
| | |
(12,755
|
)
|
| | | | | | | |
|
|
INCOME TAX (EXPENSE) BENEFIT
| |
|
1,139
|
| |
|
2,683
|
| |
|
1,238
|
| |
|
1,865
|
|
| | | | | | | |
|
|
INCOME (LOSS) FROM CONTINUING OPERATIONS
| | |
(3,495
|
)
| | |
(2,956
|
)
| | |
(3,627
|
)
| | |
(10,890
|
)
|
| | | | | | | |
|
|
INCOME (LOSS) FROM DISCONTINUING OPERATIONS
| |
|
2,746
|
| |
|
(252
|
)
| |
|
1,357
|
| |
|
506
|
|
| | | | | | | |
|
|
NET INCOME (LOSS)
| | |
(749
|
)
| | |
(3,208
|
)
| | |
(2,270
|
)
| | |
(10,384
|
)
|
| | | | | | | |
|
|
PREFERRED DIVIDENDS
| |
|
(1,156
|
)
| |
|
(411
|
)
| |
|
(4,625
|
)
| |
|
(411
|
)
|
| | | | | | | |
|
|
NET INCOME (LOSS) ATTRIBUTABLE TO
| | | | | | | | |
|
COMMON UNIT HOLDERS
| |
$
|
(1,905
|
)
| |
$
|
(3,619
|
)
| |
$
|
(6,895
|
)
| |
$
|
(10,795
|
)
|
| | | | | | | |
|
|
WEIGHTED AVERAGE COMMON UNITS OUTSTANDING
| | | | | | | | |
|
Basic
| |
|
50,894
|
| |
|
37,378
|
| |
|
40,780
|
| |
|
37,378
|
|
| | | | | | | |
|
|
Diluted
| |
|
51,086
|
| |
|
37,378
|
| |
|
40,912
|
| |
|
37,378
|
|
| | | | | | | | | | | | | | | |
|
SUMMIT HOTEL PROPERTIES |
FFO |
Amounts in thousands, except per common unit |
(Unaudited) |
|
| |
| |
| | | | Company and |
| | Company | | Predecessor |
| |
Fourth Quarter
|
|
Year
|
| |
2012
|
|
2011
| |
2012
| |
2011
|
|
NET INCOME (LOSS)
| |
$
|
(749
|
)
| |
$
|
(3,208
|
)
| |
$
|
(2,270
|
)
| |
$
|
(10,384
|
)
|
|
Preferred dividends
| | |
(1,156
|
)
| | |
(411
|
)
| | |
(4,625
|
)
| | |
(411
|
)
|
|
Depreciation and amortization
| | |
9,710
| | | |
7,737
| | | |
34,871
| | | |
29,807
| |
|
Loss on impairment of assets
| | |
207
| | | |
-
| | | |
2,305
| | | |
-
| |
|
(Gain) loss on disposal of assets
| |
|
(3,010
|
)
| |
|
-
|
| |
|
(2,811
|
)
| |
|
36
|
|
| Funds From Operations | | $ | 5,002 | | | $ | 4,118 | | | $ | 27,470 | | | $ | 19,048 | |
| Per common unit | | $ | 0.10 | | | $ | 0.11 | | | $ | 0.67 | | | $ | 0.51 | |
| | | | | | | |
|
| | | | | | | |
|
|
Equity based compensation
| | |
422
| | | |
-
| | | |
1,205
| | | |
480
| |
|
Hotel property acquisition costs
| | |
1,477
| | | |
72
| | | |
3,050
| | | |
254
| |
|
Loss on impairment of assets
| | |
660
| | | |
-
| | | |
660
| | | |
-
| |
|
Debt transaction costs
| | |
10
| | | |
-
| | | |
661
| | | |
-
| |
|
(Gain) loss on derivatives
| | |
-
| | | |
-
| | | |
2
| | | |
-
| |
Non-recurring operating expenses related to IPO 1 | | |
-
| | | |
-
| | | |
-
| | | |
710
| |
Corporate G&A related to IPO 1 | | |
-
| | | |
-
| | | |
-
| | | |
476
| |
Interest expense related to prepayment penalties 1 | | |
-
| | | |
-
| | | |
522
| | | |
5,600
| |
Non-recurring income tax expense related to IPO 1 | |
|
-
|
| |
|
-
|
| |
|
-
|
| |
|
339
|
|
| Adjusted Funds From Operations | | $ | 7,571 | | | $ | 4,190 | | | $ | 33,570 | | | $ | 26,907 | |
| Per common unit | | $ | 0.15 | | | $ | 0.11 | | | $ | 0.82 | | | $ | 0.72 | |
| | | | | | | |
|
|
Weighted average diluted common units
| | |
51,086
| | | |
37,378
| | | |
40,912
| | | |
37,378
| |
| | | | | | | |
|
1 Includes expenses related to the transfer and
assumption of indebtedness and other contractual obligations of the
predecessor in connection with the IPO and the Company’s formation
transactions in 2011.
SUMMIT HOTEL PROPERTIES |
EBITDA |
Amounts in thousands |
(Unaudited) |
|
| |
| |
| | | | Company and |
| | Company | | Predecessor |
| |
Fourth Quarter
|
|
Year
|
| |
2012
|
|
2011
| |
2012
| |
2011
|
|
NET INCOME (LOSS)
| |
$
|
(749
|
)
| |
$
|
(3,208
|
)
| |
$
|
(2,270
|
)
| |
$
|
(10,384
|
)
|
|
Depreciation and amortization
| | |
9,710
| | | |
7,737
| | | |
34,871
| | | |
29,807
| |
|
Interest income
| | |
(15
|
)
| | |
(1
|
)
| | |
(35
|
)
| | |
(23
|
)
|
|
Interest expense
| | |
3,527
| | | |
(1,481
|
)
| | |
15,764
| | | |
17,859
| |
|
Income tax expense (benefit)
| |
|
(1,175
|
)
| |
|
3,961
|
| |
|
(1,289
|
)
| |
|
(1,986
|
)
|
| EBITDA | | $ | 11,298 | | | $ | 7,008 | | | $ | 47,041 | | | $ | 35,273 | |
| | | | | | | |
|
| | | | | | | |
|
|
Equity based compensation
| | |
422
| | | |
-
| | | |
1,205
| | | |
480
| |
|
Hotel property acquisition costs
| | |
1,477
| | | |
72
| | | |
3,050
| | | |
254
| |
|
Loss on impairment of assets
| | |
867
| | | |
-
| | | |
2,965
| | | |
-
| |
|
Debt transaction costs
| | |
10
| | | |
-
| | | |
661
| | | |
-
| |
|
(Gain) loss on disposal of assets
| | |
(3,010
|
)
| | |
-
| | | |
(2,811
|
)
| | |
36
| |
|
(Gain) loss on derivatives
| | |
-
| | | |
-
| | | |
2
| | | |
-
| |
Non-recurring operating expenses related to IPO 1 | | |
-
| | | |
-
| | | |
-
| | | |
710
| |
Corporate G&A related to IPO 1 | |
|
-
|
| |
|
-
|
| |
|
-
|
| |
|
476
|
|
| ADJUSTED EBITDA | | $ | 11,064 | | | $ | 7,080 | | | $ | 52,113 | | | $ | 37,229 | |
| | | | | | | | | | | | | | | |
|
1 Includes expenses related to the transfer and
assumption of indebtedness and other contractual obligations of the
predecessor in connection with the IPO and the Company’s formation
transactions in 2011.
SUMMIT HOTEL PROPERTIES |
Pro Forma Hotel Operational Data1 |
Schedule of Property Level Results |
Amounts in thousands |
(Unaudited) |
|
| |
| |
| |
| | | | Company and | | |
| | Company | | Predecessor | | |
| |
Fourth Quarter
|
|
Year
| | |
| |
2012
|
|
2011
| |
2012
| |
2011
| | |
|
REVENUE
| | | | | | | | | | |
|
Room Revenue
| |
$
|
53,194
| |
$
|
47,366
| |
$
|
226,958
| |
$
|
206,198
| | |
|
Other hotel operations revenue
| |
|
2,535
| |
|
2,462
| |
|
10,213
| |
|
10,155
| | |
|
Total Revenue
| |
|
55,729
| |
|
49,829
| |
|
237,171
| |
|
216,353
| | |
| | | | | | | | | |
|
|
EXPENSES
| | | | | | | | | | |
|
Hotel operating expenses
| | | | | | | | | | |
|
Rooms
| | |
17,050
| | |
16,061
| | |
67,333
| | |
63,332
| | |
|
Other direct
| | |
7,697
| | |
7,251
| | |
31,281
| | |
32,693
| | 2 |
|
Other indirect
| | |
15,363
| | |
14,472
| | |
63,572
| | |
57,189
| | 2 |
|
Other
| |
|
261
| |
|
246
| |
|
1,134
| |
|
1,156
| | |
|
Total Operating expenses
| |
|
40,370
| |
|
38,030
| |
|
163,320
| |
|
154,370
| | |
| | | | | | | | | |
|
| Hotel EBITDA | | $ | 15,359 | | $ | 11,799 | | $ | 73,851 | | $ | 61,984 | | |
| | | | | | | | | |
|
1 For purposes of this press release, pro forma
information includes operating results for the Company’s 83 hotels owned
as of December 31, 2012, which excludes the AmericInn Hotel & Suites in
Golden, CO that was held for sale at year end, as if such hotels had
been owned by the Company since January 1, 2011.As a result,
these pro forma operating measures include operating results for certain
hotels prior to the Company’s ownership.
2 Includes expenses related to the Company’s
predecessor in connection with the IPO in 2011.
SUMMIT HOTEL PROPERTIES |
Pro Forma1 and Same-Store2
Statistical Data for the Hotels |
(Unaudited) |
|
| |
| |
| | | | Company and |
| | Company | | Predecessor |
| |
Pro forma Fourth Quarter
|
|
Pro Forma Year
|
| |
2012
|
|
2011
| |
2012
| |
2011
|
| Total Portfolio (83 hotels) | | | | | | | | |
|
Rooms Occupied
| |
551,387
| |
513,134
| |
2,318,227
| |
2,187,374
|
|
Rooms Available
| |
823,657
| |
824,535
| |
3,278,655
| |
3,268,298
|
|
Occupancy
| |
66.9%
| |
62.2%
| |
70.7%
| |
66.9%
|
|
ADR
| | $96.47 | | $92.31 | | $97.90 | | $94.27 |
| RevPAR | | $64.58 | | $57.45 | | $69.22 | | $63.09 |
| | | | | | | |
|
| Occupancy Growth | | 471 bps | | | | 378 bps | | |
| ADR Growth | | 4.5% | | | | 3.9% | | |
| RevPAR Growth | | 12.4% | | | | 9.7% | | |
| | | |
|
| |
Fourth Quarter
| |
Year
|
| |
2012
| |
2011
| |
2012
| |
2011
|
| Same Store (59 hotels) | | | | | | | | |
|
Rooms Occupied
| |
359,440
| |
327,314
| |
1,528,650
| |
1,425,102
|
|
Rooms Available
| |
555,925
| |
556,355
| |
2,211,828
| |
2,207,883
|
|
Occupancy
| |
64.7%
| |
58.8%
| |
69.1%
| |
64.6%
|
|
ADR
| | $92.18 | | $87.87 | | $93.51 | | $89.66 |
| RevPAR | | $59.60 | | $51.70 | | $64.63 | | $57.87 |
| | | | | | | |
|
| Occupancy Growth | | 582 bps | | | | 457 bps | | |
| ADR Growth | | 4.9% | | | | 4.3% | | |
| RevPAR Growth | | 15.3% | | | | 11.7% | | |
| | | | | | | |
|
1 For purposes of this press release, pro forma
information includes operating results for the Company’s 83 hotels owned
as of December 31, 2012, which excludes the AmericInn Hotel & Suites in
Golden, CO that was held for sale at year end, as if such hotels had
been owned by the Company since January 1, 2011.As a result,
these pro forma operating measures include operating results for certain
hotels prior to the Company’s ownership.
2 For purposes of this press release, same store
information includes operating results for same store properties owned
at all times by the Company during the three-month and twelve-month
periods ended December 31, 2012 and 2011.
SUMMIT HOTEL PROPERTIES |
Pro Forma Statistical Data for the Hotels1 |
Amounts in thousands, except ADR and RevPAR |
(Unaudited) |
|
| |
| | 2012 |
| | Q1 |
| Q2 |
| Q3 |
| Q4 |
| Year |
| | | | | | | | | |
|
|
Room Revenue
| |
$
|
53,581
| |
$
|
59,299
| |
$
|
60,884
| |
$
|
53,194
| |
$
|
226,958
|
|
Other Revenue
| |
|
2,570
| |
|
2,603
| |
|
2,505
| |
|
2,535
| |
|
10,213
|
|
Total Revenue
| |
$
|
56,151
| |
$
|
61,902
| |
$
|
63,389
| |
$
|
55,729
| |
$
|
237,171
|
| |
| |
| |
| |
| |
|
| Hotel EBITDA | |
$
|
17,262
| |
$
|
20,545
| |
$
|
20,684
| |
$
|
15,359
| |
$
|
73,851
|
| | | | | | | | | |
|
|
Rooms occupied
| | |
546,030
| | |
606,118
| | |
614,692
| | |
551,387
| | |
2,318,227
|
|
Rooms available
| | |
815,654
| | |
815,208
| | |
824,136
| | |
823,657
| | |
3,278,655
|
| | | | | | | | | |
|
|
Occupancy
| | |
66.9%
| | |
74.4%
| | |
74.6%
| | |
66.9%
| | |
70.7%
|
|
ADR
| | $98.13 | | $97.83 | | $99.05 | | $96.47 | | $97.90 |
|
RevPAR
| | $65.69 | | $72.74 | | $73.88 | | $64.58 | | $69.22 |
| | | | | | | | | |
|
1 The above pro forma information includes
operating results for the Company’s 83 hotels owned as of December 31,
2012, which excludes the AmericInn Hotel & Suites in Golden, CO that was
held for sale at year end, as if such hotels had been owned by the
Company since January 1, 2012.As a result, these pro forma
operating measures include operating results for certain hotels prior to
the Company’s ownership.
SUMMIT HOTEL PROPERTIES |
Estimated Sources and Uses of Cash |
December 31, 2012 and Subsequent Events |
Amounts in thousands |
|
| |
| |
|
|
| Sources |
| Uses |
| As of December 31, 2012 | | | | |
|
Cash and Cash Equivalents
| |
$
|
14,000
| | |
$
|
-
| |
|
Secured Credit Facility Borrowing Capacity
| | |
112,100
| | | |
-
| |
|
Outstanding Borrowings on Revolving Credit Facility
| | |
(58,000
|
)
| | |
-
| |
| | | |
|
| Completed Transactions (Subsequent to December 31, 2012) | | | | |
| Net Proceeds of Public Offering on January 14, 2013 | | |
148,000
| | | |
-
| |
| Hotel Acquisitions | | | | |
|
Hyatt Place Portfolio (3 hotels) – Hotel Purchase Price (1)
| | |
-
| | | |
36,100
| |
| San Francisco, CA Holiday Inn Express & Suites – Hotel Purchase
Price (2)
| | |
-
| | | |
60,500
| |
| San Francisco, CA Holiday Inn Express & Suites - IHG Equity
Contribution (2)
| | |
7,500
| | | |
-
| |
| Debt Financing | | | | |
|
First National Bank of Omaha - Loan Pay-off (3)
| | |
-
| | | |
22,800
| |
| KeyBank – CMBS loan (4)
| | |
29,400
| | | |
-
| |
| San Francisco, CA Holiday Inn Express & Suites – Assumed Mortgage
Debt (2)
| | |
23,500
| | | |
-
| |
| Dispositions | | | | |
| Golden, CO AmericInn Hotel & Suites (5)
| | |
2,600
| | | |
-
| |
| Denver, CO Hampton Inn (6)
| | |
5,500
| | | |
-
| |
| | | |
|
| Anticipated Transactions | | | | |
| Hotel Acquisitions | | | | |
| Minneapolis (Eden Prairie), MN Hilton Garden Inn (7)
| | |
-
| | | |
10,200
| |
| Minneapolis (Minnetonka), MN Holiday Inn Express & Suites (7)
| | |
-
| | | |
6,900
| |
| New Orleans, LA Portfolio (5 hotels) (8)
| | |
-
| | | |
135,000
| |
| Minneapolis, MN Hyatt Place - Downtown (Construction Loan/Purchase)
(9)
| | |
-
| | | |
21,000
| |
| Debt Financing | | | | |
| KeyBank – CMBS loans (4)
| | |
44,600
| | | |
-
| |
| Minneapolis (Eden Prairie), MN Hilton Garden Inn – Assumed Mortgage
Debt (7)
| | |
6,500
| | | |
-
| |
| Minneapolis (Minnetonka), MN Holiday Inn Express & Suites – Assumed
Mortgage Debt (7)
| | |
3,800
| | | |
-
| |
| New Orleans, LA Portfolio Anticipated Mortgage Debt (8)
| | |
67,500
| | | |
-
| |
| Dispositions | | | | |
| Jacksonville, FL land sale (10)
| | |
1,900
| | | |
-
| |
| Anticipated Capital Expenditures | | | | |
|
Scheduled Q1 2013 Maintenance Cap Ex (11)
| | |
-
| | | |
9,000
| |
| | | |
|
| Estimated Net Cash Available After Completed and Anticipated
Transactions Described Above | | | | |
|
Cash and Cash Equivalents
| | |
-
| | | |
10,000
| |
|
Secured Credit Facility Borrowing Capacity
| | |
-
| | | |
112,100
| |
|
Outstanding Borrowings on Revolving Credit Facility (12)
|
|
|
-
|
|
|
|
(14,700
|
)
|
| Total |
| $ | 408,900 |
|
| $ | 408,900 |
|
| | | | | | | |
|
Note: The Company’s announced or anticipated acquisition and
financing activities outlined are subject to satisfactory completion of
the Company’s and lender’s due diligence and satisfaction of customary
closing conditions, and the Company can give no assurance that the
anticipated activities will be consummated.
SUMMIT HOTEL PROPERTIES
Estimated Sources and Uses of Cash
-
On January 22, 2013 the Company acquired the Hyatt Place portfolio,
for $36.1 million including: the 151 - guestroom Hyatt
Place-Universal, Orlando, FL; the 149 - guestroom Hyatt
Place-Convention Center, Orlando, FL; the 125 - guestroom Hyatt
Place-Hoffman Estates, Chicago, IL.
-
On February 11, 2013, the Company, through a joint venture, acquired
the 252 - guestroom Holiday Inn Express & Suites in San Francisco, CA
for $60.5 million, including assumed debt of $23.5 million.
Intercontinental Hotel Group contributed $7.5 million to the joint
venture for a 20 percent interest.
-
On January 14, 2013 the Company repaid a $22.8 million loan with First
National Bank of Omaha.
-
On January 25, 2013, the Company closed a CMBS loan with KeyBank. The
$29.4 million loan is secured by a first mortgage on four hotels.
Additional loans anticipated to close in first quarter 2013 in the
amount of $44.6 million to be secured by a first mortgage on six
hotels.
-
On January 15, 2013, the Company sold the 62 – guestroom AmericInn
Hotel & Suites in Golden, CO for $2.6 million. The amount shown in the
table is the contractual sales price (prior to adjustments and
expenses).
-
On February 15, 2013, the Company sold the 149 - guestroom Hampton
Inn, Denver, CO for $5.5 million. The amount shown in the table is the
contractual sales price (prior to adjustments and expenses).
-
The Company anticipates acquiring the 97 - guestroom Hilton Garden
Inn, Minneapolis (Eden Prairie), MN and the 93 - guestroom Holiday Inn
Express & Suites, Minneapolis (Minnetonka), MN in the second quarter
of 2013 for $17.1 million. The Company anticipates assuming mortgage
loans totaling $10.3 million with the acquisition of the hotels.
-
The Company anticipates acquiring the New Orleans, LA Portfolio for
$135 million that includes: the 153 - guestroom Courtyard by Marriott,
Metairie, LA; the 120 - guestroom Residence Inn by Marriott, Metairie,
LA; the 208 - guestroom Springhill Suites by Marriott, New Orleans,
LA; the 202 - guestroom Courtyard by Marriott, New Orleans, LA; the
140 - guestroom Courtyard by Marriott, New Orleans, LA. Hotels are
unencumbered and the Company anticipates acquiring mortgage financing
for $67.5 million on a portion of the hotels in the second quarter of
2013. The Company does not have a commitment for this anticipated
mortgage debt and no assurance can be provided that such financing
will be obtained on favorable terms, or at all.
-
The Company currently has a $10.3 million loan on the 213 - guestroom
Hyatt Place, Minneapolis, MN construction project. Upon completion,
the Company has the right to purchase the hotel for $31.0 million,
including the $10.3 million currently outstanding.
-
The Company anticipates selling a 3.25 acre parcel of vacant land in
Jacksonville, FL for $1.9 million in the first quarter 2013. The
amount shown in the table is the contractual sales price (prior to
adjustments and expenses).
-
Capital expenditures are provided at the mid-point of the Company's
first quarter 2013 guidance.
-
As a result of the activities described above, the Company expects a
net reduction of approximately $43.3 million of borrowings on their
revolving credit facility that were outstanding at December 31, 2012.
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 impairment losses, 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. 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 the definition of FFO, such as hotel transaction and pursuit costs,
equity based compensation, loan transaction costs, prepayment penalties
and certain other 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, property acquisitions, debt
service obligations 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, impairment losses, 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, we believe 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.
Dan Boyum, VP of Investor
Relations, 512-538-2304
www.shpreit.com
Source: Summit Hotel Properties, Inc.