Beat Consensus AFFO per share; 8.0 Percent Same-Store RevPAR Growth;
79.3 Percent Adjusted EBITDA Growth; Acquired 1,096 Guestrooms
AUSTIN, Texas--(BUSINESS WIRE)--
Summit Hotel Properties, Inc. (NYSE: INN) (the “Company”) today
announced results for the second quarter of 2013.
Second Quarter Highlights
- Same-Store RevPAR: Same-store revenue per available room
(“RevPAR”) in the second quarter of 2013 grew to $75.76, an increase
of 8.0 percent over the same period in 2012. Same-store average daily
rate (“ADR”) grew to $99.96, an increase of 4.9 percent from the
second quarter of 2012. Same-store occupancy grew by 219 basis points
to 75.8 percent.
- Pro Forma RevPAR: Pro forma RevPAR in the second quarter of
2013 grew to $85.43, an increase of 5.8 percent over the same period
in 2012. Pro forma ADR grew to $110.58, an increase of 3.9 percent
from the second quarter of 2012. Pro forma occupancy grew by 140 basis
points to 77.3 percent. Pro forma RevPAR grew by 7.0 percent when
excluding the recently acquired five hotels in the New Orleans market.
- Pro Forma Hotel EBITDA: Pro forma hotel EBITDA for the second
quarter of 2013 was $32.8 million, an increase of 7.2 percent over the
same period of 2012.
- Pro Forma Hotel EBITDA Margin: Pro forma hotel EBITDA margin
expanded 38 basis points compared with the same period in 2012. Pro
forma hotel EBITDA margin expanded by 118 basis points when excluding
the recently acquired five hotels in the New Orleans market. Pro forma
hotel EBITDA margin is defined as pro forma hotel EBITDA as a
percentage of pro forma total revenue.
- Adjusted EBITDA: The Company’s adjusted EBITDA increased to
$26.7 million from $14.9 million in the same period in 2012, an
increase of $11.8 million or 79.3 percent. Adjusted EBITDA for the
quarter includes $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
$17.6 million or $0.26 per diluted unit.
- Acquisitions: During the second quarter, the Company acquired
seven hotels with 1,096 guestrooms, for a total purchase price of
$185.4 million.
- Dividends: On August 1, 2013, the Company declared an $0.1125
per share quarterly dividend on its common stock, a $0.578125 per
share quarterly dividend on its 9.25% Series A Cumulative Redeemable
Preferred Stock, a $0.4921875 per share quarterly dividend on its
7.875% Series B Cumulative Redeemable Preferred Stock, and a
$0.4453125 per share partial quarterly dividend on its 7.125% Series C
Cumulative Redeemable Preferred Stock. Based on the closing price on
August 5, 2013, annualized dividend yield on the Company’s common
stock was 4.6%.
The Company’s results included the following:
|
|
| |
|
| |
| | | Three Months Ended June 30, | | | Six Months Ended June 30, |
| | | 2013 |
|
| 2012 | | | 2013 |
|
| 2012 |
| | | ($ in thousands, except per unit and RevPAR data) |
|
Total Revenues
| | |
$
|
83,096
| | |
$
|
43,478
| | |
$
|
146,307
| | |
$
|
80,798
|
|
EBITDA ¹
| | |
$
|
25,093
| | |
$
|
11,979
| | |
$
|
43,035
| | |
$
|
20,895
|
|
Adjusted EBITDA ¹
| | |
$
|
26,700
| | |
$
|
14,892
| | |
$
|
45,577
| | |
$
|
25,446
|
|
FFO ¹
| | |
$
|
15,952
| | |
$
|
8,018
| | |
$
|
26,714
| | |
$
|
13,469
|
|
Adjusted FFO ¹
| | |
$
|
17,585
| | |
$
|
9,578
| | |
$
|
29,422
| | |
$
|
15,735
|
|
FFO per diluted unit ¹
| | |
$
|
0.23
| | |
$
|
0.21
| | |
$
|
0.40
| | |
$
|
0.36
|
|
Adjusted FFO per diluted unit ¹
| | |
$
|
0.26
| | |
$
|
0.26
| | |
$
|
0.44
| | |
$
|
0.42
|
| | | | | | | | | | | |
|
Pro Forma ² | | | | | | | | | | | | |
|
RevPAR
| | |
$
|
85.43
| | |
$
|
80.72
| | |
$
|
81.66
| | |
$
|
77.00
|
|
RevPAR growth
| | | |
5.8%
| | | | | | |
6.1%
| | | |
| Hotel EBITDA | | |
$
|
32,809
| | |
$
|
30,603
| | |
$
|
60,793
| | |
$
|
55,992
|
| Hotel EBITDA margin
| | | |
36.8%
| | | |
36.4%
| | | |
35.7%
| | | |
34.8%
|
| Hotel EBITDA margin growth
| | |
38 bps
| | | | | |
90 bps
| | | |
| | | | | | | | | | | |
|
|
¹
|
| See 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 (hotel revenues less hotel operating
expenses), 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 92 hotels
owned as of June 30, 2013 as if each hotel had been owned by the
Company since January 1, 2012, which excludes the following three
hotels that were held for sale at June 30, 2013: the 63–guestroom
Fairfield Inn, Boise, ID; the 63–guestroom Hampton Inn, Boise, ID;
and the 78–guestroom SpringHill Suites, Lithia Springs, GA. As a
result, these pro forma operating measures include operating
results for certain hotels for periods prior to the Company’s
ownership. |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6/30/2013 |
|
| 6/30/2012 |
|
| growth |
| Number of Hotels |
|
|
95
|
|
|
73
|
|
| 30.1% |
| Number of Guestrooms | | |
11,127
| | |
7,489
| | | 48.6% |
| Total Revenue (000’s) | | | $83,096 | | | $43,478 | | | 91.1% |
| Adjusted EBITDA (000’s) |
|
| $26,700 |
|
| $14,892 |
|
| 79.3% |
| | | | | | | | |
|
“We continue to remain positive in our view of the second half of 2013
and into 2014,” said Dan Hansen, President and CEO. “Our same-store
hotels had a very solid 8.0% RevPAR growth despite some softening in May
and June. Investors should be reminded that we had impressive same-store
RevPAR growth in the second quarter of 2012. Our same-stores grew RevPAR
12.8% in second quarter of 2012. Our strong second quarter 2013 RevPAR
growth was the result of completed renovation work and general economic
improvement in many of our markets. Our acquisitions performed well
during the quarter with the exception of our five hotels recently
acquired in New Orleans. As we discussed previously, our New Orleans
hotels, as a group, had outsized growth in second quarter of 2012. These
hotels had an exceptionally strong convention calendar last year, and
will have a tough comparison in the third quarter of 2013 as well.
However, the New Orleans conference calendar is developing well for
fourth quarter of 2013 and for the full year of 2014. We expect strong
performance from this cluster.”
2013 Year-to-Date Highlights
Acquisitions
During the second quarter of 2013, the Company acquired seven hotels in
the upscale and upper midscale segments, totaling 1,096 guestrooms for a
total purchase price of $185.4 million. Year to date, the Company has
acquired sixteen hotels in the upscale and upper midscale segments
totaling 2,597 guestrooms for a total purchase price of $414.2 million.
Acquisitions in the last twelve months, net of hotel dispositions,
increased the Company’s guestroom count by 48.6 percent over the number
of guestrooms owned at June 30, 2012.
“Our opportunities for strategic acquisitions remain very much intact.
We continue to find individual properties and portfolios that align well
with our strategy,” said Dan Hansen, President and CEO. “We continue to
see acquisition opportunities that would fit nicely into our current
portfolio of hotels.”
The following table provides information on the Company’s second quarter
2013 hotel acquisitions:
|
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | Purchase Price |
Date | | | Hotel | | | Location | | | Rooms | | | (millions) |
| 04/30/13 | | | Hilton Garden Inn | | | Greenville, SC | | |
120
| | |
$
|
15.3
|
| 05/21/13 | | | Holiday Inn Express & Suites | | | Minneapolis (Minnetonka), MN
| | |
93
| | | |
6.9
|
| 05/21/13 | | | Hilton Garden Inn | | | Minneapolis (Eden Prairie), MN
| | |
97
| | | |
10.2
|
| 05/23/13 | | | Fairfield Inn & Suites | | | Louisville, KY | | |
135
| | | |
25.0
|
| 05/23/13 | | |
SpringHill Suites
| | | Louisville, KY | | |
198
| | | |
39.1
|
| 05/23/13 | | |
Courtyard by Marriott
| | | Indianapolis, IN | | |
297
| | | |
58.7
|
| 05/23/13 |
|
|
SpringHill Suites
|
|
| Indianapolis, IN |
|
|
156
|
|
|
|
30.2
|
|
|
|
| Total |
|
|
|
|
| 1,096 |
|
| $ | 185.4 |
| | | | | | | | | | | | |
|
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 conversion of the Hyatt Place in downtown Minneapolis is
progressing as planned. We anticipate an opening in fourth quarter of
2013 with positive effect on earnings in 2014 and beyond,” said Mr.
Hansen. “We believe the downtown Minneapolis market is under-served by
premium select-service offerings and thus expect great results from this
hotel.”
Dispositions
During the second quarter of 2013, the Company continued its strategy of
recycling capital by selling hotels that it no longer considers
strategic.
-
On May 1, 2013, the Company sold the Holiday Inn Express
(63-guestrooms) and the Holiday Inn (119-guestrooms) in Boise, ID for
$3.0 million and $9.6 million, respectively.
-
On May 30, 2013, the Company sold the Courtyard by Marriott
(96-guestrooms) in Memphis, TN for $4.2 million.
Capital Markets
During the second quarter of 2013, the Company closed on $102.1 million
in debt financing including the following transactions.
-
On May 21, 2013, the Company acquired a Hilton Garden Inn in
Minneapolis (Eden Prairie), MN for a total purchase price of $10.2
million, including $6.4 million in assumed mortgage debt with Wells
Fargo, N.A. The loan bears interest at a fixed rate of 5.57% and has a
January 1, 2016 maturity date.
-
On May 21, 2013, the Company acquired a Holiday Inn Express & Suites
in Minneapolis (Minnetonka), MN for a total purchase price of $6.9
million, including $3.7 million in assumed mortgage debt with Wells
Fargo, N.A. The loan bears interest at a fixed rate of 5.53% and has
an October 1, 2015 maturity date.
-
On May 23, 2013, the Company closed on a $92.0 million senior secured
interim loan with KeyBank National Association, as administrative
agent and lender, and Regions Bank, as lender. The “Interim Loan” is
associated with four recent acquisitions: the Fairfield Inn & Suites
in Louisville, KY, the Courtyard by Marriott in Louisville, KY, the
SpringHill Suites in Indianapolis, IN, and the Courtyard by Marriott
in Indianapolis, IN. This loan bears interest at a variable rate of
1-, 2-, 3, or 6- month LIBOR plus 225 basis points or the base rate
plus 125 basis points and matures on November 23, 2013 with an option
for a six month extension.
Capital Investment
The Company invested $8.8 million during the second quarter of 2013 on
renovations at ten properties. Projects ranged from lobby and public
space improvements to complete guestroom renovations, including all
furniture, soft goods, and guest bathrooms.
One of the Company’s largest capital projects in the second quarter of
2013 was the full renovation of the SpringHill Suites in Nashville, TN.
During the renovation, all guestrooms were updated to include new
furniture, beds, lighting, air conditioning units, and wall coverings.
The bathrooms were renovated with new fixtures, tile, and paint. As part
of the common areas update, the exercise room was relocated and
outfitted with all new fitness equipment. With the re-image of the
lobby, a new kitchen, business center, and front desk were included to
improve the overall guest experience. To complete the full renovation,
the entire outside of the building was painted and parking lot was
updated. The renovation cost approximately $1.9 million and was complete
in May of 2013.
“The capital we have invested in the renovations of our hotels has
provided us with exceptional results,” said Mr. Hansen. “We see RevPAR
growth premiums from these renovated hotels and will continue to invest
in our portfolio where opportunities are presented.”
Balance Sheet
-
At June 30, 2013, the Company had total outstanding debt of $517.5
million and $34.4 million of cash and cash equivalents. Maximum
borrowing capacity was $150.0 million under the senior secured
revolving credit facility. The Company had $96.6 million outstanding
on its senior secured revolving credit facility, $5.2 million in
standby letters of credit, and $48.2 million available to borrow. In
addition, the Company had 17 unencumbered hotels available.
-
The Company’s weighted average interest rate on its debt outstanding
at June 30, 2013 was 4.37%.
-
At June 30, 2013, the Company’s total net debt to trailing twelve
month pro forma corporate EBITDA was 4.9x. The Company’s debt to total
market capitalization was 37.5%.
Subsequent Events
-
On July 22, 2013, the Company closed on a $38.7 million CMBS loan with
KeyBank, N.A. secured by the two recent Louisville, KY acquisitions,
the Courtyard by Marriott and the Fairfield Inn & Suites. This loan
matures on August 1, 2023 and bears interest at a fixed rate of 4.95%.
Proceeds from the loan were applied to the $92 million senior secured
interim loan with KeyBank, N.A.
-
On July 26, 2013, the Company received proceeds from a $7.4 million
term loan with Metabank secured by the Hyatt Place in Atlanta, GA.
This loan matures on August 1, 2018 and bears interest at a fixed rate
of 4.25%.
-
On August 1, 2013, the Company closed on a $34.0 million term loan
with ING Life Insurance and Annuity. This loan matures on March 1,
2038 and bears interest at a fixed rate of 4.55%. ING has the right to
call the loan in full on March 1, 2019, 2024, 2029, and 2034.
-
As of August 5, 2013, the Company had total outstanding debt of $515.3
million. Maximum borrowing capacity was $150.0 million under the
senior secured revolving credit facility. The Company had $60.6
million outstanding on its senior secured revolving credit facility,
$0.5 million in standby letters of credit, and $88.9 million available
to borrow. In addition, the Company had 15 unencumbered hotels
available.
Current Portfolio
As of August 6, 2013, the Company owns 95 hotels totaling 11,127
guestrooms in 24 states, with 21 brands. Since its initial public
offering in February of 2011, the Company has acquired 40 hotel
properties, totaling 5,512 guestrooms for a total purchase price of
$729.6 million.
Third Quarter 2013 Outlook
The Company is providing guidance for the third quarter based on 92
current hotels.¹ This outlook includes debt capital markets activity in
second quarter and subsequent to quarter end. Except as described in
footnote 1 below, it assumes no additional hotels are acquired or sold
in the third quarter and no additional issuances of equity securities.
|
|
|
| |
|
| |
|
| |
| | | | | | Low-end | | | High-end |
| | |
Pro forma RevPAR (92) ¹
| | |
$
|
82.50
| | |
$
|
84.00
|
| | |
Pro forma RevPAR Growth (92) ¹
| | | |
5.0%
| | | |
7.0%
|
| | |
RevPAR (same-store 57)
| | |
$
|
75.50
| | |
$
|
77.00
|
| | |
RevPAR Growth (same-store 57)
| | | |
5.5%
| | | |
7.5%
|
| | |
Adjusted FFO ²
| | |
$
|
16,500
| | |
$
|
17,900
|
| | |
Adjusted FFO per diluted unit ³
| | |
$
|
0.24
| | |
$
|
0.26
|
| | |
Renovation capital deployed
| | |
$
|
15,000
| | |
$
|
18,000
|
| | | | | | | | | | |
|
|
¹
|
| The Company’s portfolio is 95 hotels (11,127 guestrooms) at
June 30, 2013. The Company’s outlook excludes the following three
properties held for sale at June 30, 2013: the 63–guestroom
Fairfield Inn, Boise, ID; the 63–guestroom Hampton Inn, Boise, ID;
and the 78–guestroom SpringHill Suites, Lithia Springs, GA. |
|
²
| | Adjusted FFO guidance on 95 hotels assumes additional charges
in the range of $0.1 million to $0.3 million that are associated
with the consolidation of the Company’s corporate office from
Sioux Falls, SD to Austin, TX during third quarter 2013. |
|
³
| | Assumed weighted average diluted common units of 68,960,000 for
third quarter 2013. |
| |
|
Full Year 2013 Outlook
The Company is providing guidance for full year 2013 based on 92 current
hotels.¹ This outlook includes debt capital markets activity in second
quarter and subsequent to quarter end. 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 for 2013 is
assumed to be in the range of 1.75 to 2.25 percent.
|
|
|
| |
|
| |
|
| |
| | | | | | Low-end | | | High-end |
| | |
Pro forma RevPAR (92) ¹
| | |
$
|
79.50
| | |
$
|
81.00
|
| | |
Pro Forma RevPAR Growth (92) ¹
| | | |
5.0%
| | | |
7.0%
|
| | |
RevPAR (same-store 57)
| | |
$
|
70.00
| | |
$
|
71.50
|
| | |
RevPAR Growth (same-store 57)
| | | |
5.5%
| | | |
7.5%
|
| | |
Adjusted FFO ²
| | |
$
|
58,000
| | |
$
|
60,800
|
| | |
Adjusted FFO per diluted unit ³
| | |
$
|
0.85
| | |
$
|
0.89
|
| | |
Renovation capital deployed
| | |
$
|
40,000
| | |
$
|
48,000
|
| | | | | | | | | | |
|
|
¹
|
| The Company’s portfolio is 95 hotels (11,127 guestrooms) at
June 30, 2013. The Company’s outlook excludes the following three
properties held for sale at June 30, 2013: the 63–guestroom
Fairfield Inn, Boise, ID; the 63–guestroom Hampton Inn, Boise, ID;
and the 78–guestroom SpringHill Suites, Lithia Springs, GA. |
|
²
| | Adjusted FFO guidance on 95 hotels 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 68,285,000 for
full year 2013. |
| |
|
Earnings Call
The Company will conduct its quarterly conference call on Wednesday,
August 7, 2013 at 9:00am EST. To participate in the conference call
please dial 800-237-9752. The participant passcode for the call is
63872141. 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, August 14, 2013 by dialing 888-286-8010; participant passcode
15903008. A replay of the conference call will also be available on the
Company’s website until November 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 August 6, 2013, the Company’s
portfolio consisted of 95 hotels with a total of 11,127 guestrooms
located in 24 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
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.
The following condensed consolidated balance sheets and statements of
operations are those of Summit Hotel OP, LP (the Operating Partnership)
and 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.
|
|
|
|
| SUMMIT HOTEL PROPERTIES |
| Condensed Consolidated Balance Sheets |
| June 30, 2013 and December 31, 2012 |
Amounts in thousands |
|
|
|
|
| June 30, |
|
| December 31,
|
| | | 2013 | | |
2012
|
| ASSETS | | | | | | |
| | | | | |
|
|
Investment in hotel properties, net
| | | $ | 1,112,608 | | |
$
|
734,362
|
|
Investment in hotel properties under development
| | | | 10,457 | | | |
10,303
|
|
Land held for development
| | | | 18,475 | | | |
15,802
|
|
Assets held for sale
| | | | 12,339 | | | |
4,836
|
|
Cash and cash equivalents
| | | | 34,413 | | | |
13,980
|
|
Restricted cash
| | | | 27,809 | | | |
3,624
|
|
Trade receivables
| | | | 11,728 | | | |
5,478
|
|
Prepaid expenses and other
| | | | 6,251 | | | |
5,311
|
|
Derivative financial instruments
| | | | 199 | | | | - |
|
Deferred charges, net
| | | | 9,696 | | | |
8,895
|
|
Deferred tax asset
| | | | 3,430 | | | |
3,997
|
|
Other assets
| | |
| 4,137 | | |
|
4,201
|
|
TOTAL ASSETS
| | | $ | 1,251,542 | | |
$
|
810,789
|
| | | | | |
|
| LIABILITIES AND EQUITY | | | | | | |
| | | | | |
|
|
LIABILITIES
| | | | | | |
|
Debt
| | | $ | 517,485 | | |
$
|
312,613
|
|
Accounts payable
| | | | 7,469 | | | |
5,013
|
|
Accrued expenses
| | | | 26,973 | | | |
18,985
|
|
Derivative financial instruments
| | |
| 19 | | |
|
641
|
|
TOTAL LIABILITIES
| | | | 551,946 | | | |
337,252
|
| | | | | |
|
|
COMMITMENTS AND CONTINGENCIES
| | | | | | |
| | | | | |
|
|
EQUITY
| | |
| 699,596 | | |
|
473,537
|
| | | | | |
|
|
TOTAL LIABILITIES AND EQUITY
| | | $ | 1,251,542 | | |
$
|
810,789
|
| | | | | | | |
|
|
|
| SUMMIT HOTEL PROPERTIES |
| Condensed Consolidated Statements of Operations |
Amounts in thousands |
|
|
|
|
|
Three months ended June 30,
|
|
|
Six months ended June 30,
|
| | | 2013 |
|
|
2012
| | | 2013 |
|
|
2012
|
|
REVENUE
| | | | | | | | | | | | |
|
Room revenue
| | | $ | 79,075 | | | |
$
|
41,842
| | | | $ | 139,164 | | | |
$
|
77,569
| |
|
Other hotel operations revenue
| | |
| 4,021 |
| | |
|
1,636
|
| | |
| 7,143 |
| | |
|
3,229
|
|
|
Total Revenues
| | |
| 83,096 |
| | |
|
43,478
|
| | |
| 146,307 |
| | |
|
80,798
|
|
| | | | | | | | | | | |
|
|
EXPENSES
| | | | | | | | | | | | |
|
Hotel operating expenses
| | | | | | | | | | | | |
|
Rooms
| | | | 21,954 | | | | |
11,904
| | | | | 39,575 | | | | |
22,379
| |
|
Other direct
| | | | 9,977 | | | | |
5,393
| | | | | 18,221 | | | | |
10,347
| |
|
Other indirect
| | | | 21,340 | | | | |
11,387
| | | | | 37,582 | | | | |
21,533
| |
|
Other
| | |
| 274 |
| | |
|
221
|
| | |
| 487 |
| | |
|
422
|
|
|
Total hotel operating expenses
| | | | 53,545 | | | | |
28,905
| | | | | 95,865 | | | | |
54,681
| |
|
Depreciation and amortization
| | | | 13,291 | | | | |
7,711
| | | | | 24,447 | | | | |
15,266
| |
|
Corporate general and administrative
| | | | | | | | | | | | |
|
Salaries and other compensation
| | | | 2,294 | | | | |
1,622
| | | | | 4,715 | | | | |
2,560
| |
|
Other
| | | | 1,728 | | | | |
409
| | | | | 2,384 | | | | |
1,292
| |
|
Hotel property acquisition costs
| | |
| 786 |
| | |
|
1,170
|
| | |
| 1,440 |
| | |
|
1,750
|
|
|
Total Expenses
| | |
| 71,644 |
| | |
|
39,817
|
| | |
| 128,851 |
| | |
|
75,549
|
|
|
Income (loss) from operations
| | |
| 11,452 |
| | |
|
3,661
|
| | |
| 17,456 |
| | |
|
5,249
|
|
| | | | | | | | | | | |
|
|
OTHER INCOME (EXPENSE)
| | | | | | | | | | | | |
|
Interest income
| | | | 18 | | | | |
1
| | | | | 36 | | | | |
2
| |
|
Other income
| | | | 63 | | | | |
475
| | | | | 223 | | | | |
475
| |
|
Interest expense
| | | | (4,899 | ) | | | |
(4,184
|
)
| | | | (8,971 | ) | | | |
(7,379
|
)
|
|
Gain (loss) on disposal of assets
| | | | - | | | | |
(187
|
)
| | | | 6 | | | | |
(187
|
)
|
|
Gain (loss) on derivative financial instruments
| | |
| 2 |
| | |
|
(1
|
)
| | |
| 2 |
| | |
|
(1
|
)
|
|
Total Other Income (Expense)
| | |
| (4,816 | ) | | |
|
(3,896
|
)
| | |
| (8,704 | ) | | |
|
(7,090
|
)
|
|
Income (loss) from continuing operations before income taxes
| | | | 6,636 | | | | |
(235
|
)
| | | | 8,752 | | | | |
(1,841
|
)
|
| | | | | | | | | | | |
|
|
Income tax (expense) benefit
| | |
| (351 | ) | | |
|
73
|
| | |
| (761 | ) | | |
|
220
|
|
| | | | | | | | | | | |
|
|
Income (loss) from continuing operations
| | | | 6,285 | | | | |
(162
|
)
| | | | 7,991 | | | | |
(1,621
|
)
|
|
Income (loss) from discontinued operations
| | |
| 385 |
| | |
|
(194
|
)
| | |
| 562 |
| | |
|
(1,540
|
)
|
|
Net income (loss)
| | | | 6,670 | | | | |
(356
|
)
| | | | 8,553 | | | | |
(3,161
|
)
|
| | | | | | | | | | | |
|
|
Net income (loss) attributable to noncontrolling interests in joint
venture
| | |
| 89 |
| | |
| - |
| | |
| 52 |
| | |
| - |
|
| | | | | | | | | | | |
|
|
Net income (loss) attributable to Summit Hotel OP, LP | | | | 6,581 | | | | |
(356
|
)
| | | | 8,501 | | | | |
(3,161
|
)
|
| | | | | | | | | | | |
|
|
Preferred dividends
| | |
| (3,844 | ) | | |
|
(1,157
|
)
| | |
| (6,296 | ) | | |
|
(2,313
|
)
|
|
Net income (loss) attributable to common unit holders
| | | $ | 2,737 |
| | |
$
|
(1,513
|
)
| | | $ | 2,205 |
| | |
$
|
(5,474
|
)
|
| | | | | | | | | | | |
|
|
Weighted average common units outstanding
| | | | | | | | | | | | |
|
Basic
| | |
| 68,478 |
| | |
|
37,382
|
| | |
| 67,236 |
| | |
|
37,380
|
|
|
Diluted
| | |
| 68,952 |
| | |
|
37,524
|
| | |
| 67,598 |
| | |
|
37,451
|
|
| | | | | | | | | | | | | | | | | | | |
|
|
|
| SUMMIT HOTEL PROPERTIES |
| FFO |
Amounts in thousands, except per common unit |
(Unaudited) |
|
|
|
|
|
Three months ended June 30,
|
|
|
Six months ended June 30,
|
| | |
2013
|
|
|
2012
| | |
2013
|
|
|
2012
|
|
NET INCOME (LOSS)
| | | |
6,670
| | | | |
(356
|
)
| | | |
8,553
| | | | |
(3,161
|
)
|
|
Preferred dividends
| | | |
(3,844
|
)
| | | |
(1,157
|
)
| | | |
(6,296
|
)
| | | |
(2,313
|
)
|
|
Depreciation and amortization
| | | |
13,324
| | | | |
8,178
| | | | |
24,814
| | | | |
16,658
| |
|
Loss on impairment of assets
| | | |
-
| | | | |
1,166
| | | | |
1,500
| | | | |
2,098
| |
|
(Gain) loss on disposal of assets
| | | |
(26
|
)
| | | |
187
| | | | |
(1,666
|
)
| | | |
187
| |
|
Noncontrolling interest in joint venture
| | | |
(89
|
)
| | | | - | | | | |
(52
|
)
| | | | - | |
|
Adjustments related to joint venture
| | |
|
(83
|
)
| | |
| - |
| | |
|
(139
|
)
| | |
| - |
|
| Funds From Operations | | | $ | 15,952 | | | | $ | 8,018 | | | | $ | 26,714 | | | | $ | 13,469 | |
| Per common unit | | | $ | 0.23 | | | | $ | 0.21 | | | | $ | 0.40 | | | | $ | 0.36 | |
| | | | | | | | | | | |
|
|
Equity based compensation
| | | |
849
| | | | |
389
| | | | |
1,270
| | | | |
515
| |
|
Hotel property acquisition costs
| | | |
786
| | | | |
1,170
| | | | |
1,440
| | | | |
1,750
| |
|
(Gain) loss on derivative
| | |
|
(2
|
)
| | |
|
1
|
| | |
|
(2
|
)
| | |
|
1
|
|
| Adjusted Funds From Operations | | | $ | 17,585 | | | | $ | 9,578 | | | | $ | 29,422 | | | | $ | 15,735 | |
| Per common share/unit | | | $ | 0.26 | | | | $ | 0.26 | | | | $ | 0.44 | | | | $ | 0.42 | |
| | | | | | | | | | | |
|
|
Weighted average diluted common units
| | | |
68,952
| | | | |
37,524
| | | | |
67,598
| | | | |
37,451
| |
| | | | | | | | | | | | | | | | | | | |
|
|
|
| SUMMIT HOTEL PROPERTIES |
| EBITDA |
Amounts in thousands |
(Unaudited) |
|
|
|
|
|
Three months ended June 30,
|
|
|
Six months ended June 30,
|
| | |
2013
|
|
|
2013
| | |
2013
|
|
|
2012
|
|
NET INCOME (LOSS)
| | |
$
|
6,670
| | | |
$
|
(356
|
)
| | |
$
|
8,553
| | | |
$
|
(3,161
|
)
|
|
Depreciation and amortization
| | | |
13,324
| | | | |
8,178
| | | | |
24,814
| | | | |
16,658
| |
|
Interest income
| | | |
(18
|
)
| | | |
(1
|
)
| | | |
(36
|
)
| | | |
(2
|
)
|
|
Interest expense
| | | |
4,926
| | | | |
4,305
| | | | |
9,080
| | | | |
7,830
| |
|
Income tax expense (benefit)
| | | |
363
| | | | |
(147
|
)
| | | |
815
| | | | |
(430
|
)
|
|
Noncontrolling interest in joint venture
| | | |
(89
|
)
| | | |
-
| | | | |
(52
|
)
| | | |
-
| |
|
Adjustments related to joint venture
| | |
|
(83
|
)
| | |
|
-
|
| | |
|
(139
|
)
| | |
|
-
|
|
| EBITDA | | | $ | 25,093 | | | | $ | 11,979 | | | | $ | 43,035 | | | | $ | 20,895 | |
| | | | | | | | | | | |
|
| | | | | | | | | | | |
|
|
Equity based compensation
| | | |
849
| | | | |
389
| | | | |
1,270
| | | | |
515
| |
|
Hotel property acquisition costs
| | | |
786
| | | | |
1,170
| | | | |
1,440
| | | | |
1,750
| |
|
Loss on impairment of assets
| | | |
-
| | | | |
1,166
| | | | |
1,500
| | | | |
2,098
| |
|
(Gain) loss on disposal of assets
| | | |
(26
|
)
| | | |
187
| | | | |
(1,666
|
)
| | | |
187
| |
|
(Gain) loss on derivatives
| | |
|
(2
|
)
| | |
|
1
|
| | |
|
(2
|
)
| | |
|
1
|
|
| ADJUSTED EBITDA | | | $ | 26,700 | | | | $ | 14,892 | | | | $ | 45,577 | | | | $ | 25,446 | |
| | | | | | | | | | | | | | | | | | | |
|
|
|
| SUMMIT HOTEL PROPERTIES |
| Pro Forma Hotel Operational Data¹ |
| Schedule of Property Level Results |
Amounts in thousands |
(Unaudited) |
|
|
|
|
|
Three months ended June 30,
|
|
|
Six months ended June 30,
|
| | |
2013
|
|
|
2012
| | |
2013
|
|
|
2012
|
|
REVENUE
| | | | | | | | | | | | |
|
Room Revenue
| | |
$
|
84,917
| | |
$
|
80,243
| | |
$
|
161,647
| | |
$
|
153,105
|
|
Other hotel operations revenue
| | |
|
4,330
| | |
|
3,880
| | |
|
8,600
| | |
|
7,724
|
|
Total Revenue
| | |
|
89,247
| | |
|
84,123
| | |
|
170,247
| | |
|
160,829
|
| | | | | | | | | | | |
|
|
EXPENSES
| | | | | | | | | | | | |
|
Hotel operating expenses
| | | | | | | | | | | | |
|
Rooms
| | | |
23,140
| | | |
21,944
| | | |
45,185
| | | |
42,906
|
|
Other direct
| | | |
10,516
| | | |
9,972
| | | |
20,804
| | | |
19,838
|
|
Other indirect
| | | |
22,493
| | | |
21,330
| | | |
42,909
| | | |
41,284
|
|
Other
| | |
|
289
| | |
|
274
| | |
|
556
| | |
|
809
|
|
Total Operating expenses
| | |
|
56,438
| | |
|
53,520
| | |
|
109,454
| | |
|
104,837
|
| | | | | | | | | | | |
|
| Hotel EBITDA | | | $ | 32,809 | | | $ | 30,603 | | | $ | 60,793 | | | $ | 55,992 |
| | | | | | | | | | | | | | | |
|
|
¹
|
| For purposes of this press release, pro forma information
includes operating results for 92 hotels owned as of June 30, 2013
as if each hotel had been owned by the Company since January 1,
2012, which excludes the following three hotels that were held for
sale at June 30, 2013: the 63–guestroom Fairfield Inn, Boise, ID;
the 63–guestroom Hampton Inn, Boise, ID; and the 78–guestroom
SpringHill Suites, Lithia Springs, GA. As a result, these pro
forma operating measures include operating results for certain
hotels prior to the Company’s ownership. |
| |
|
|
|
| SUMMIT HOTEL PROPERTIES |
| Pro Forma¹ and Same-Store² Statistical Data for the Hotels |
(Unaudited) |
|
|
|
|
|
Pro forma three months ended June 30,
|
|
|
Pro forma six months ended June 30,
|
| | |
2013
|
|
|
2012
| | |
2013
|
|
|
2012
|
| Total Portfolio (92 hotels) | | | | | | | | | | | | |
|
Rooms Occupied
| | | |
767,921
| | | |
754,219
| | | |
1,459,052
| | | |
1,433,575
|
|
Rooms Available
| | | |
993,993
| | | |
994,114
| | | |
1,979,532
| | | |
1,988,289
|
|
Occupancy
| | | |
77.3%
| | | |
75.9%
| | | |
73.7%
| | | |
72.1%
|
|
ADR
| | |
$
|
110.58
| | |
$
|
106.39
| | |
$
|
110.79
| | |
$
|
106.80
|
| RevPAR | | | $ | 85.43 | | | $ | 80.72 | | | $ | 81.66 | | | $ | 77.00 |
| | | | | | | | | | | |
|
| Occupancy Growth | | | 140 bps | | | | | |
160 bps
| | | |
| ADR Growth | | | | 3.9% | | | | | | |
3.7%
| | | |
| RevPAR Growth | | | | 5.8% | | | | | | |
6.1%
| | | |
| | | | | | | | | | | | | |
|
| | |
Three months ended June 30,
| | |
Six months ended June 30,
|
| | |
2013
| | |
2012
| | |
2013
| | |
2012
|
| Same-Store (57 hotels) | | | | | | | | | | | | |
|
Rooms Occupied
| | | |
412,278
| | | |
400,470
| | | |
776,627
| | | |
760,534
|
|
Rooms Available
| | | |
543,998
| | | |
544,119
| | | |
1,082,018
| | | |
1,088,299
|
|
Occupancy
| | | |
75.8%
| | | |
73.6%
| | | |
71.8%
| | | |
69.9%
|
|
ADR
| | |
$
|
99.96
| | |
$
|
95.33
| | |
$
|
99.25
| | |
$
|
94.96
|
| RevPAR | | | $ | 75.76 | | | $ | 70.16 | | | $ | 71.24 | | | $ | 66.36 |
| | | | | | | | | | | |
|
| Occupancy Growth | | | 219 bps | | | | | |
190 bps
| | | |
| ADR Growth | | | | 4.9% | | | | | | |
4.5%
| | | |
| RevPAR Growth | | | | 8.0% | | | | | | |
7.4%
| | | |
| | | | | | | | | | | | | |
|
|
¹
|
| For purposes of this press release, pro forma information
includes operating results for 92 hotels owned as of June 30, 2013
as if each hotel had been owned by the Company since January 1,
2012, which excludes the following three hotels that were held for
sale at June 30, 2013: the 63–guestroom Fairfield Inn, Boise, ID;
the 63–guestroom Hampton Inn, Boise, ID; and the 78–guestroom
SpringHill Suites, Lithia Springs, GA. 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 six-month periods
ended June 30, 2013 and 2012 and excludes three hotels that were
held for sale at June 30, 2013. |
| |
|
|
|
| SUMMIT HOTEL PROPERTIES |
| Pro Forma Statistical Data for the Hotels¹ |
Amounts in thousands, except ADR and RevPAR |
(Unaudited) |
|
|
|
|
| 2012 |
|
| 2013 |
|
| |
| | | Q3 |
|
| Q4 | | | Q1 |
|
| Q2 | | | T-12 |
| | | | | | | | | | | | | | |
|
|
Room Revenue
| | |
$
|
79,234
| | |
$
|
70,566
| | |
$
|
76,731
| | |
$
|
84,917
| | |
$
|
311,447
|
|
Other Revenue
| | |
|
3,889
| | |
|
3,906
| | |
|
4,270
| | |
|
4,330
| | |
|
16,396
|
|
Total Revenue
| | |
$
|
83,123
| | |
$
|
74,472
| | |
$
|
81,001
| | |
$
|
89,247
| | |
$
|
327,843
|
| | |
| | |
| | |
| | |
| | |
|
| Hotel EBITDA | | |
$
|
28,176
| | |
$
|
22,338
| | |
$
|
27,984
| | |
$
|
32,809
| | |
$
|
111,309
|
| | | | | | | | | | | | | | |
|
|
Rooms occupied
| | | |
754,788
| | | |
680,319
| | | |
691,131
| | | |
767,921
| | | |
2,894,159
|
|
Rooms available
| | | |
1,005,008
| | | |
1,004,527
| | | |
985,539
| | | |
993,993
| | | |
3,989,067
|
| | | | | | | | | | | | | | |
|
|
Occupancy
| | | |
75.1%
| | | |
67.7%
| | | |
70.1%
| | | |
77.3%
| | | |
72.6%
|
|
ADR
| | |
$
|
104.98
| | |
$
|
103.73
| | |
$
|
111.02
| | |
$
|
110.58
| | |
$
|
107.61
|
|
RevPAR
| | |
$
|
78.84
| | |
$
|
70.25
| | |
$
|
77.86
| | |
$
|
85.43
| | |
$
|
78.08
|
| | | | | | | | | | | | | | | | | | | |
|
|
¹
|
| For purposes of this press release, pro forma information
includes operating results for 92 hotels owned as of June 30, 2013
as if each hotel had been owned by the Company since January 1,
2012, which excludes the following three hotels that were held for
sale at June 30, 2013: the 63–guestroom Fairfield Inn, Boise, ID;
the 63–guestroom Hampton Inn, Boise, ID; and the 78–guestroom
SpringHill Suites, Lithia Springs, GA. As a result, these pro
forma operating measures include operating results for certain
hotels prior to the Company’s ownership. |
| |
|
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, 512-538-2304
VP
of Investor Relations
www.shpreit.com
Source: Summit Hotel Properties, Inc.