Sunstone Hotel Investors Reports Results For Second Quarter 2013
Declares $0.05 Quarterly Cash Dividend on Common Shares
ALISO VIEJO, Calif., Aug. 5, 2013 /PRNewswire/ -- Sunstone Hotel Investors, Inc. (the "Company" or "Sunstone") (NYSE: SHO) today announced results for the second quarter ended June 30, 2013.
Second Quarter 2013 Operational Results (as compared to Second Quarter 2012) (1):
- Adjusted Comparable Hotel RevPAR increased 2.6% to $156.78.
- Adjusted Comparable Hotel RevPAR increased 3.3% to $154.05 (excluding the following hotels in which significant renovations were underway and completed during the second quarter: Hilton Times Square, Hyatt Chicago Magnificent Mile, Hyatt Regency Newport Beach and Renaissance Westchester (collectively, the "Four Hotels")).
- Comparable Hotel EBITDA Margins increased 10 basis points to 33.1%.
- Comparable Hotel EBITDA Margins excluding the Four Hotels increased 80 basis points to 34.7%.
- Adjusted EBITDA decreased 1.2% to $70.3 million.
- Adjusted FFO per diluted share decreased 14.3% to $0.30.
- Income available to common stockholders was $15.1 million (vs. $4.1 million in 2012).
- Income available to common stockholders per diluted share was $0.09 (vs. $0.03 in 2012).
"Our second quarter performance was generally in-line with our expectations, as operational efficiencies offset modest top-line growth. Specifically, while our same store RevPAR grew at a moderate 2.6% year-over-year pace - primarily as a result of recently completed renovations and isolated softness in corporate group business during the second quarter - solid expense controls helped drive our Adjusted EBITDA and Adjusted FFO to the high-end of our second quarter guidance range," said Ken Cruse, Chief Executive Officer. "Our group booking activity was strong in the second quarter, with same-store group bookings increasing more than 20% over the second quarter 2012. As a result, our current-year group pace is now the strongest it has been over the past five years, and our 2014 group pace implies continued growth. Additionally, with our major 2013 renovations now complete, we expect strong EBITDA contributions from our recently repositioned hotels. As demand for lodging builds and the profit potential of our portfolio continues to improve, we expect our RevPAR and earnings growth to accelerate."
Mr. Cruse continued, "Improving the quality and scale of our portfolio while gradually deleveraging our balance sheet has been and remains our core objective. We've made significant progress against this objective over the past several years. Sunstone's balance sheet is now solid, our operational cash flows continue to improve, and our outlook for 2014 and beyond has improved. In light of these factors, we are pleased to announce the reinstitution of a well-supported, quarterly cash dividend on our common shares."
(1) |
Adjusted Comparable Hotel RevPAR, Comparable Hotel RevPAR and Comparable Hotel EBITDA Margin information presented reflect the Company's Comparable 27 Hotel Portfolio, which includes all hotels held for investment by the Company as of June 30, 2013, and also includes prior ownership results as applicable in 2013 and 2012 for the Hilton New Orleans St. Charles acquired by the Company in May 2013, along with prior ownership results as applicable in 2012 for the Hyatt Chicago Magnificent Mile acquired by the Company in June 2012, and the Hilton Garden Inn Chicago Downtown/Magnificent Mile acquired by the Company in July 2012. Adjusted Comparable Hotel RevPar includes the effects of converting the operating statistics for the Company's ten Marriott-managed hotels from a 13-period basis as reported in 2012 to a standard 12-month calendar basis. Comparable Hotel EBITDA Margin information excludes prior year net property tax adjustments. |
SELECTED FINANCIAL DATA |
||||||||||
($ in millions, except RevPAR, ADR and per share amounts) |
||||||||||
(unaudited) |
||||||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||
2013 |
2012 |
% Change |
2013 |
2012 |
% Change |
|||||
Total Revenue |
$ 234.6 |
$ 212.8 |
10.2% |
$ 429.6 |
$ 391.1 |
9.8% |
||||
Adjusted Comparable Hotel RevPAR |
$ 156.78 |
$ 152.84 |
2.6% |
$ 141.05 |
$ 138.23 |
2.0% |
||||
Comparable Hotel RevPAR |
$ 156.78 |
$ 153.40 |
2.2% |
$ 141.05 |
$ 138.10 |
2.1% |
||||
Comparable Hotel Occupancy |
83.0% |
83.8% |
(80) bps |
78.7% |
79.8% |
(110) bps |
||||
Comparable Hotel ADR |
$ 188.89 |
$ 183.05 |
3.2% |
$ 179.22 |
$ 173.06 |
3.6% |
||||
Comparable Hotel EBITDA Margin |
33.1% |
33.0% |
10 bps |
28.7% |
28.7% |
— |
||||
Net income (loss) |
$ 20.0 |
$ 11.9 |
$ 48.9 |
$ (1.1) |
||||||
Income available (loss attributable) to common stockholders |
$ 15.1 |
$ 4.1 |
$ 32.7 |
$ (16.9) |
||||||
Income available (loss attributable) to common stockholders per diluted share |
$ 0.09 |
$ 0.03 |
$ 0.21 |
$ (0.14) |
||||||
EBITDA |
$ 67.9 |
$ 67.4 |
$ 153.2 |
$ 109.1 |
||||||
Adjusted EBITDA |
$ 70.3 |
$ 71.1 |
$ 108.7 |
$ 114.3 |
||||||
FFO |
$ 47.2 |
$ 38.7 |
$ 46.6 |
$ 51.6 |
||||||
Adjusted FFO |
$ 48.7 |
$ 42.1 |
$ 62.7 |
$ 55.8 |
||||||
FFO per diluted share |
$ 0.29 |
$ 0.32 |
$ 0.30 |
$ 0.43 |
||||||
Adjusted FFO per diluted share |
$ 0.30 |
$ 0.35 |
$ 0.40 |
$ 0.47 |
||||||
Disclosure regarding the non-GAAP financial measures in this release is included on page 5. Reconciliations of non-GAAP financial measures to the most comparable GAAP measure for each of the periods presented are included on pages 9 through 13 of this release.
The Company's actual results for the quarter ended June 30, 2013 compare to its guidance provided on May 6, 2013 as follows:
Metric |
Quarter Ended June 30, 2013 Guidance |
Quarter Ended June 30, 2013 Actual Results (unaudited) |
Performance Relative to Prior Guidance Midpoint |
|
Adjusted Comparable Hotel RevPAR |
+2.5% - 4.5% |
2.6% |
(0.90)% |
|
Net Income ($ millions) |
$18 - $20 |
$20 |
$1 |
|
Adjusted EBITDA ($ millions) |
$69 - $71 |
$70 |
$0 |
|
Adjusted FFO ($ millions) |
$47 - $49 |
$49 |
$1 |
|
Adjusted FFO per diluted share |
$0.29 - $0.30 |
$0.30 |
$0.005 |
|
Diluted Weighted Average Shares Outstanding |
161,500,000 |
161,228,000 |
(272,000) |
Acquisitions Update
On July 2, 2013, the Company completed its previously announced acquisition of the 1,053-room Boston Park Plaza hotel for a contractual purchase price of $250.0 million (or approximately $237,400/key). During the Company's 2013 ownership period, the Boston Park Plaza is expected to generate between $8.0 million and $9.5 million of hotel Adjusted EBITDA and between $6.5 million and $8.0 million of hotel net operating income. The acquisition was structured as a tax-deferred exchange and was funded with a combination of the proceeds received from the sale of the Company's Rochester Portfolio in January 2013, cash on hand and the assumption of a $119.2 million non-recourse loan secured by the hotel with a fixed interest rate of 4.402% and a maturity date in February 2018.
Balance Sheet/Liquidity Update
On May 31, 2013, the Company redeemed all 4,102,564 shares of its Series C preferred stock for an aggregate redemption price of $101.1 million, including $1.1 million in accrued dividends. The Company redeemed the Series C preferred shares using cash received from its February 2013 common stock offering. After the redemption date, the Company has no outstanding shares of Series C preferred stock, and all rights of the holders of such shares were terminated.
As of June 30, 2013, the Company had approximately $272.2 million of cash and cash equivalents, including restricted cash of $76.7 million and $72.3 million held by the accommodator to facilitate the tax-deferred exchange noted above. Adjusting for the funds used to purchase the Boston Park Plaza, the Company's pro forma cash balance as of June 30, 2013 was approximately $141.4 million of cash and cash equivalents, including restricted cash of $76.7 million.
As of June 30, 2013, the Company had total assets of $3.1 billion, including $2.7 billion of net investments in hotel properties, total consolidated debt of $1.3 billion and stockholders' equity of $1.6 billion.
Capital Improvements
The Company invested $31.9 million into capital improvements of its portfolio during the second quarter of 2013.
The Company began renovating several of its hotels in the fourth quarter 2012 and continued these renovations during the first and second quarters of 2013. The Company incurred approximately $2.4 million of revenue disruption during the second quarter 2013. Significant renovations in process and completed during the second quarter 2013 include:
- Hilton Times Square: The Company invested approximately $15.0 million to fully renovate all guestrooms, guest bathrooms and corridors of the 460-room Hilton Times Square. The renovation commenced in January 2013 and was completed in the second quarter.
- Hyatt Chicago Magnificent Mile: The Company invested approximately $25.0 million in a complete renovation and repositioning of the 417-room Hyatt Chicago Magnificent Mile. The complete renovation included all public spaces and guestrooms/bathrooms. The renovation commenced during the fourth quarter 2012 and was completed in the second quarter.
- Hyatt Regency Newport Beach: The Company invested approximately $12.0 million to renovate all guestrooms and recreation facilities, as well as certain public spaces of the 403-room Hyatt Regency Newport Beach. The renovation commenced during the fourth quarter 2012 and was completed in the second quarter.
- Renaissance Westchester: The Company invested approximately $12.0 million to renovate all guestrooms and public spaces of the 347-room Renaissance Westchester. The renovation commenced during the fourth quarter 2012 and was completed in the second quarter.
2013 Outlook
The Company is providing guidance at this time, but does not undertake to make updates for any developments in its business or changes in the operating environment. Achievement of the anticipated results is subject to risks and uncertainties, including those disclosed in the Company's filings with the Securities and Exchange Commission. The Company's guidance does not take into account the impact of any unannounced hotel acquisitions, dispositions, re-brandings, management changes, transition costs, prior-year property tax assessments and/or credits, debt repurchases or unannounced financings during 2013.
For the third quarter of 2013, the Company expects:
Metric |
Quarter Ended September 30, 2013 Guidance |
|
Adjusted Comparable Hotel RevPAR |
+5.0% - 7.0% |
|
Net Income ($ millions) |
$14 - $17 |
|
Adjusted EBITDA ($ millions) |
$66 - $69 |
|
Adjusted FFO ($ millions) |
$44 - $47 |
|
Adjusted FFO per diluted share |
$0.27 - $0.29 |
|
Diluted Weighted Average Shares Outstanding |
161,500,000 |
For the full year 2013, the Company expects:
Metric |
Prior 2013 FY Guidance (1) |
Current 2013 FY Guidance |
Change to Prior 2013 FY Guidance Midpoint |
|
Adjusted Comparable Hotel RevPAR |
+3.0% - 5.0% |
+3.0% - 5.0% |
- |
|
Net Income ($ millions) |
$68 - $82 |
$70 - $80 |
- |
|
Adjusted EBITDA ($ millions) |
$233 - $247 |
$235 - $245 |
- |
|
Adjusted FFO ($ millions) |
$142 - $156 |
$144 - $154 |
- |
|
Adjusted FFO per diluted share |
$0.90 - $0.98 |
$0.91 - $0.97 |
- |
|
Diluted Weighted Average Shares Outstanding |
159,100,000 |
159,100,000 |
- |
(1) |
Reflects guidance presented on May 6, 2013. |
Third quarter and full year 2013 guidance is based in part on the following assumptions:
- Announced transactions are included as of their actual closing date.
- Series A preferred stock redemption – March 1, 2013.
- Hilton New Orleans St. Charles – May 1, 2013.
- Series C preferred stock redemption – May 31, 2013.
- Boston Park Plaza – July 2, 2013.
- Full year capital investment of $110.0 million to $120.0 million.
- Hotel revenue disruption of approximately $10.0 million related to renovation projects completed during the first and second quarters – no renovation-related displacement is assumed during the remainder of 2013.
- Full year renovation-related hotel RevPAR disruption of approximately 100 to 125 basis points.
- Full year comparable hotel EBITDA margin expansion of approximately 25 to 100 basis points.
- Full year and third quarter Adjusted Comparable Hotel RevPAR and comparable hotel EBITDA margins exclude the Boston Park Plaza due to the addition of 12 rooms in September 2012, and an additional 100 rooms in January 2013.
- Full year corporate overhead expense (excluding stock amortization and one-time expenses related to future acquisition closing costs) of approximately $20.0 million to $21.0 million.
- Full year interest expense of approximately $72.0 million to $74.0 million, including $3.0 million in amortization of deferred financing fees.
- Full year preferred dividends of approximately $15.0 million for the Series D cumulative redeemable preferred stock, the Series A cumulative redeemable preferred stock through the March 1, 2013 redemption date and the Series C preferred stock through the May 31, 2013 redemption date.
Dividend Update
On August 2, 2013, the Company's Board of Directors declared a cash dividend of $0.05 per share payable to its common stockholders. The Company's Board of Directors also declared a cash dividend of $0.50 per share payable to its Series D cumulative redeemable preferred stockholders. The dividends will be paid on or before October 15, 2013 to common and preferred stockholders of record on September 30, 2013.
Subject to certain limitations, the Company intends to make dividends on its stock in amounts equivalent to 100% of its annual taxable income. The Company expects to apply the majority of its remaining net operating loss carryforwards to reduce its taxable income in respect of 2013, which will reduce the level of common stock dividends declared for 2013. The level of any future dividends will be determined by the Company's Board of Directors after considering taxable income projections, expected capital requirements, risks affecting the Company's business and in context of the Company's leverage-reduction initiatives. As a result, any future common stock dividends may be comprised of cash only, or a combination of cash and stock, consistent with Internal Revenue Service guidelines.
Supplemental Disclosures
Contemporaneous with this release, the Company has furnished a Form 8-K with unaudited financial information. This additional information is being provided as a supplement to information prepared in accordance with generally accepted accounting principles. The Company undertakes no obligation to update any of the information provided to conform to actual results or changes in the Company's portfolio, capital structure or future expectations.
Earnings Call
The Company will host a conference call to discuss second quarter 2013 on August 6, 2013, at 12:00 p.m. Eastern (9:00 a.m. Pacific). A live web cast of the call will be available via the Investor Relations section of the Company's website. Alternatively, investors may dial 1-877-941-0843 (for domestic callers) or 1-480-629-9866 (for international callers). A replay of the web cast will also be archived on the website.
About Sunstone Hotel Investors, Inc.
Sunstone Hotel Investors, Inc. is a lodging real estate investment trust ("REIT") that as of August 5, 2013 has interests in 28 hotels comprised of 12,939 rooms. Sunstone's hotels are primarily in the upper upscale segment and are operated under nationally recognized brands, such as Marriott, Hilton, Hyatt, Fairmont and Sheraton. For further information, please visit Sunstone's website at www.sunstonehotels.com.
Sunstone's mission is to create meaningful value for our stockholders by becoming the premier hotel owner. Our values include transparency, trust, ethical conduct, communication and discipline. Our goal is to improve the quality and scale of our portfolio while gradually deleveraging our balance sheet. As demand for lodging generally fluctuates with the overall economy (we refer to these changes in demand as the lodging cycle), we seek to employ a balanced, cycle-appropriate corporate strategy that encompasses the following:
- Proactive portfolio management;
- Intensive asset management;
- Disciplined external growth; and
- Measured balance sheet improvement.
This press release contains forward-looking statements within the meaning of federal securities laws and regulations. These forward-looking statements are identified by their use of terms and phrases such as "anticipate," "believe," "continue," "could," "estimate," "expect," "intend," "may," "plan," "predict," "project," "should," "will" and other similar terms and phrases, including references to assumptions and forecasts of future results. Forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors that may cause the actual results to differ materially from those anticipated at the time the forward-looking statements are made. These risks include, but are not limited to: volatility in the debt or equity markets affecting our ability to acquire or sell hotel assets; international, national and local economic and business conditions, including the likelihood of a U.S. recession; the ability to maintain sufficient liquidity and our access to capital markets; potential terrorist attacks, which would affect occupancy rates at our hotels and the demand for hotel products and services; operating risks associated with the hotel business; risks associated with the level of our indebtedness and our ability to meet covenants in our debt and equity agreements; relationships with property managers and franchisors; our ability to maintain our properties in a first-class manner, including meeting capital expenditure requirements; our ability to compete effectively in areas such as access, location, quality of accommodations and room rate structures; changes in travel patterns, taxes and government regulations, which influence or determine wages, prices, construction procedures and costs; our ability to identify, successfully compete for and complete acquisitions; the performance of hotels after they are acquired; necessary capital expenditures and our ability to fund them and complete them with minimum disruption; our ability to continue to satisfy complex rules in order for us to qualify as a REIT for federal income tax purposes; and other risks and uncertainties associated with our business described in the Company's filings with the Securities and Exchange Commission. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that the expectations will be attained or that any deviation will not be material. All forward-looking information in this release is as of August 5, 2013, and the Company undertakes no obligation to update any forward-looking statement to conform the statement to actual results or changes in the Company's expectations.
This release should be read in conjunction with the consolidated financial statements and notes thereto included in our most recent reports on Form 10-K and Form 10-Q. Copies of these reports are available on our website at www.sunstonehotels.com and through the SEC's Electronic Data Gathering Analysis and Retrieval System ("EDGAR") at www.sec.gov.
Non-GAAP Financial Measures
We present the following non-GAAP financial measures that we believe are useful to investors as key measures of our operating performance: Earnings Before Interest Expense, Taxes, Depreciation and Amortization, or EBITDA; Adjusted EBITDA (as defined below); Funds From Operations, or FFO; Adjusted FFO (as defined below); and comparable hotel EBITDA and comparable hotel EBITDA margin. These measures should not be considered in isolation or as a substitute for measures of performance in accordance with GAAP. EBITDA, Adjusted EBITDA, FFO, Adjusted FFO, comparable hotel EBITDA and comparable hotel EBITDA margin as calculated by us, may not be comparable to other companies that do not define such terms exactly as the Company. These non-GAAP measures are used in addition to and in conjunction with results presented in accordance with GAAP. They should not be considered as alternatives to operating profit, cash flow from operations, or any other operating performance measure prescribed by GAAP. These non-GAAP financial measures reflect additional ways of viewing our operations that we believe, when viewed with our GAAP results and the reconciliations to the corresponding GAAP financial measures, provide a more complete understanding of factors and trends affecting our business than could be obtained absent this disclosure. We strongly encourage investors to review our financial information in its entirety and not to rely on a single financial measure.
EBITDA is a commonly used measure of performance in many industries. We believe EBITDA is useful to investors in evaluating our operating performance because this measure helps investors evaluate and compare the results of our operations from period to period by removing the impact of our capital structure (primarily interest expense) and our asset base (primarily depreciation and amortization) from our operating results. We also believe the use of EBITDA facilitates comparisons between us and other lodging REITs, hotel owners who are not REITs and other capital-intensive companies. In addition, certain covenants included in our indebtedness use EBITDA as a measure of financial compliance. We also use EBITDA as a measure in determining the value of hotel acquisitions and dispositions.
Historically, we have adjusted EBITDA when evaluating our performance because we believe that the exclusion of certain additional items described below provides useful information to investors regarding our operating performance and that the presentation of Adjusted EBITDA, when combined with the primary GAAP presentation of net income, is beneficial to an investor's complete understanding of our operating performance.
We believe that the presentation of FFO provides useful information to investors regarding our operating performance because it is a measure of our operations without regard to specified non-cash items such as real estate depreciation and amortization, amortization of lease intangibles, any real estate impairment loss and any gain or loss on sale of real estate assets, all of which are based on historical cost accounting and may be of lesser significance in evaluating our current performance. We believe the use of FFO facilitates comparisons between us and other lodging REITs.
We also present Adjusted FFO when evaluating our operating performance because we believe that the exclusion of certain additional items described below provides useful supplemental information to investors regarding our ongoing operating performance, and may facilitate comparisons of operating performance between periods and our peer companies.
We adjust EBITDA and FFO for the following items, which may occur in any period, and refer to these measures as either Adjusted EBITDA or Adjusted FFO:
- Amortization of favorable and unfavorable contracts: we exclude the non-cash amortization of the favorable management contract asset and the unfavorable tenant lease liability recorded in conjunction with our acquisition of the Hilton Garden Inn Chicago Downtown/Magnificent Mile, along with the favorable tenant lease asset recorded in conjunction with our acquisition of the Hilton New Orleans St. Charles. The amortization of favorable and unfavorable contracts does not reflect the underlying performance of our hotels.
- Ground rent adjustments: we exclude the non-cash expense incurred from straightlining our ground lease obligations as this expense does not reflect the underlying performance of our hotels.
- Gains or losses from debt transactions: we exclude the effect of finance charges and premiums associated with the extinguishment of debt, including the acceleration of deferred financing costs from the original issuance of the debt being redeemed or retired because, like interest expense, their removal helps investors evaluate and compare the results of our operations from period to period by removing the impact of our capital structure.
- Acquisition costs: under GAAP, costs associated with completed acquisitions are expensed in the year incurred. We exclude the effect of these costs because we believe they are not reflective of the ongoing performance of the Company.
- Consolidated partnership adjustments: we deduct the non-controlling partner's pro rata share of any EBITDA or FFO adjustments related to our consolidated Hilton San Diego Bayfront partnership.
- Cumulative effect of a change in accounting principle: infrequently, the FASB promulgates new accounting standards that require the consolidated statement of operations to reflect the cumulative effect of a change in accounting principle. We exclude these one-time adjustments because they do not reflect our actual performance for that period.
- Impairment losses: we exclude the effect of impairment losses because we believe that including them in Adjusted EBITDA and Adjusted FFO is not consistent with reflecting the ongoing performance of our remaining assets.
- Other adjustments: we exclude other adjustments such as lawsuit settlement costs (or the reversal of these costs), prior year property tax assessments and/or credits, management company transition costs, and departmental closing costs, including severance, because we do not believe these costs reflect our actual performance and/or the ongoing operations of our hotels.
In addition, to derive Adjusted EBITDA we exclude the non-cash expense incurred with the amortization of deferred stock compensation as this expense does not reflect the underlying performance of our hotels. We also include an adjustment for the cash ground lease expense recorded on the Hyatt Chicago Magnificent Mile's building lease. Upon acquisition of this hotel, we determined that the building lease was a capital lease, and, therefore, we include a portion of the capital lease payment each month in interest expense. We include an adjustment for ground lease expense on capital leases in order to more accurately reflect the operating performance of the Hyatt Chicago Magnificent Mile. We also exclude the effect of gains and losses on the disposition of depreciable assets because we believe that including them in Adjusted EBITDA is not consistent with reflecting the ongoing performance of our assets. In addition, material gains or losses from the depreciated value of the disposed assets could be less important to investors given that the depreciated asset value often does not reflect its market value.
To derive Adjusted FFO, we also exclude the non-cash gains or losses on our derivatives, as well as the original issuance costs associated with the redemption of preferred stock and any federal and state taxes associated with the application of net operating loss carryforwards. We believe that these items are not reflective of our ongoing finance costs.
In presenting comparable hotel EBITDA and hotel EBITDA margins, the revenue and expense items associated with BuyEfficient and other miscellaneous non-hotel items have been excluded. We believe the calculation of comparable hotel EBITDA results in a more accurate presentation of hotel EBITDA margins of the Company's 27 comparable hotels, and that these non-GAAP financial measures are useful to investors in evaluating our property-level operating performance. Our 27 comparable hotels include all hotels held for investment as of June 30, 2013, and also include prior ownership results as applicable in 2012 and 2013 for the Hilton New Orleans St. Charles acquired in May 2013, along with prior ownership results as applicable in 2012 for the Hyatt Chicago Magnificent Mile acquired in June 2012 and the Hilton Garden Inn Chicago Downtown/Magnificent Mile acquired in July 2012.
Reconciliations of net income (loss) to EBITDA, Adjusted EBITDA, FFO and Adjusted FFO are set forth on page 9. Reconciliations and the components of comparable hotel EBITDA and comparable hotel EBITDA margin are set forth on pages 12 and 13.
For Additional Information:
Bryan Giglia
Sunstone Hotel Investors, Inc.
(949) 382-3036
Sunstone Hotel Investors, Inc. |
||||
Consolidated Balance Sheets |
||||
(In thousands, except share data) |
||||
June 30, |
December 31, |
|||
2013 |
2012 |
|||
(unaudited) |
||||
Assets |
||||
Current assets: |
||||
Cash and cash equivalents |
$ 123,217 |
$ 157,217 |
||
Cash proceeds held by accommodator |
72,287 |
- |
||
Restricted cash |
76,711 |
78,394 |
||
Accounts receivable, net |
34,463 |
27,498 |
||
Inventories |
1,200 |
1,377 |
||
Prepaid expenses |
6,280 |
10,739 |
||
Assets held for sale, net |
- |
132,335 |
||
Total current assets |
314,158 |
407,560 |
||
Investment in hotel properties, net |
2,740,949 |
2,681,877 |
||
Deferred financing fees, net |
10,453 |
11,931 |
||
Goodwill |
9,405 |
9,405 |
||
Other assets, net |
42,191 |
25,902 |
||
Total assets |
$ 3,117,156 |
$ 3,136,675 |
||
Liabilities and Equity |
||||
Current liabilities: |
||||
Accounts payable and accrued expenses |
$ 24,156 |
$ 22,646 |
||
Accrued payroll and employee benefits |
22,417 |
26,738 |
||
Dividends payable |
2,300 |
7,437 |
||
Other current liabilities |
33,356 |
30,963 |
||
Current portion of notes payable |
20,571 |
76,723 |
||
Notes payable of assets held for sale |
- |
27,270 |
||
Liabilities of assets held for sale |
- |
8,228 |
||
Total current liabilities |
102,800 |
200,005 |
||
Notes payable, less current portion |
1,275,626 |
1,286,666 |
||
Capital lease obligations, less current portion |
15,603 |
15,621 |
||
Other liabilities |
38,955 |
15,070 |
||
Total liabilities |
1,432,984 |
1,517,362 |
||
Commitments and contingencies |
- |
- |
||
Preferred stock, Series C Cumulative Convertible Redeemable Preferred Stock, |
||||
$0.01 par value, 4,102,564 shares authorized, zero shares issued and outstanding |
||||
at June 30, 2013 and 4,102,564 shares issued and outstanding at December 31, 2012, |
||||
liquidation preference of $24.375 per share |
- |
100,000 |
||
Equity: |
||||
Stockholders' equity: |
||||
Preferred stock, $0.01 par value, 100,000,000 shares authorized. |
||||
8.0% Series A Cumulative Redeemable Preferred Stock, |
||||
zero shares issued and outstanding at June 30, 2013 and 7,050,000 shares issued and |
||||
outstanding at December 31, 2012, stated at liquidation preference of $25.00 per share |
- |
176,250 |
||
8.0% Series D Cumulative Redeemable Preferred Stock, |
||||
4,600,000 shares issued and outstanding at June 30, 2013 and December 31, 2012, |
||||
stated at liquidation preference of $25.00 per share |
115,000 |
115,000 |
||
Common stock, $0.01 par value, 500,000,000 shares authorized, |
||||
160,855,950 shares issued and outstanding at June 30, 2013 and 135,237,438 shares |
||||
issued and outstanding at December 31, 2012 |
1,609 |
1,352 |
||
Additional paid in capital |
1,795,295 |
1,493,397 |
||
Retained earnings |
205,788 |
158,376 |
||
Cumulative dividends |
(489,558) |
(475,144) |
||
Accumulated other comprehensive loss |
- |
(5,335) |
||
Total stockholders' equity |
1,628,134 |
1,463,896 |
||
Non-controlling interest in consolidated joint ventures |
56,038 |
55,417 |
||
Total equity |
1,684,172 |
1,519,313 |
||
Total liabilities and equity |
$ 3,117,156 |
$ 3,136,675 |
||
Sunstone Hotel Investors, Inc. |
|||||||
Unaudited Consolidated Statements of Operations |
|||||||
(In thousands, except per share data) |
|||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||
2013 |
2012 |
2013 |
2012 |
||||
Revenues |
|||||||
Room |
$ 168,260 |
$ 148,302 |
$ 300,883 |
$ 267,924 |
|||
Food and beverage |
52,842 |
52,168 |
102,470 |
99,003 |
|||
Other operating |
13,536 |
12,372 |
26,206 |
24,149 |
|||
Total revenues |
234,638 |
212,842 |
429,559 |
391,076 |
|||
Operating expenses |
|||||||
Room |
40,537 |
35,521 |
77,991 |
68,956 |
|||
Food and beverage |
35,058 |
34,032 |
70,154 |
66,882 |
|||
Other operating |
3,887 |
3,729 |
8,129 |
7,624 |
|||
Advertising and promotion |
11,240 |
10,193 |
22,505 |
20,094 |
|||
Repairs and maintenance |
8,275 |
7,593 |
16,649 |
15,076 |
|||
Utilities |
6,129 |
5,892 |
12,312 |
11,897 |
|||
Franchise costs |
8,771 |
7,493 |
15,249 |
13,464 |
|||
Property tax, ground lease and insurance |
19,297 |
17,284 |
37,765 |
32,837 |
|||
Property general and administrative |
25,288 |
23,611 |
48,894 |
45,521 |
|||
Corporate overhead |
7,359 |
7,575 |
13,530 |
12,773 |
|||
Depreciation and amortization |
32,175 |
31,305 |
66,191 |
62,187 |
|||
Total operating expenses |
198,016 |
184,228 |
389,369 |
357,311 |
|||
Operating income |
36,622 |
28,614 |
40,190 |
33,765 |
|||
Interest and other income |
788 |
74 |
1,351 |
137 |
|||
Interest expense |
(17,272) |
(19,429) |
(34,686) |
(38,788) |
|||
Loss on extinguishment of debt |
- |
- |
(44) |
(191) |
|||
Income (loss) before income taxes and discontinued operations |
20,138 |
9,259 |
6,811 |
(5,077) |
|||
Income tax provision |
(129) |
- |
(6,286) |
- |
|||
Income (loss) from continuing operations |
20,009 |
9,259 |
525 |
(5,077) |
|||
Income from discontinued operations |
- |
2,596 |
48,410 |
3,964 |
|||
Net income (loss) |
20,009 |
11,855 |
48,935 |
(1,113) |
|||
Income from consolidated joint venture attributable to non-controlling interest |
(1,226) |
(307) |
(1,523) |
(867) |
|||
Distributions to non-controlling interest |
(8) |
(8) |
(16) |
(16) |
|||
Preferred stock dividends and redemption charge |
(3,510) |
(7,437) |
(14,413) |
(14,874) |
|||
Undistributed income allocated to unvested restricted stock compensation |
(126) |
(47) |
(264) |
- |
|||
Income available (loss attributable) to common stockholders |
$ 15,139 |
$ 4,056 |
$ 32,719 |
$ (16,870) |
|||
Basic and diluted per share amounts: |
|||||||
Income (loss) from continuing operations available (attributable) to common stockholders |
$ 0.09 |
$ 0.01 |
$ (0.10) |
$ (0.18) |
|||
Income from discontinued operations |
- |
0.02 |
0.31 |
0.04 |
|||
Basic and diluted income available (loss attributable) to common stockholders per common share |
$ 0.09 |
$ 0.03 |
$ 0.21 |
$ (0.14) |
|||
Basic and diluted weighted average common shares outstanding: |
160,843 |
120,029 |
155,987 |
118,728 |
|||
Sunstone Hotel Investors, Inc. |
|||||
Reconciliation of Net Income (Loss) to Non-GAAP Financial Measures |
|||||
(Unaudited and in thousands, except per share amounts) |
|||||
Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA |
|||||
Three Months Ended |
Six Months Ended |
||||
June 30, |
June 30, |
||||
2013 |
2012 |
2013 |
2012 |
||
Net income (loss) |
$ 20,009 |
$ 11,855 |
$ 48,935 |
$ (1,113) |
|
Operations held for investment: |
|||||
Depreciation and amortization |
32,175 |
31,305 |
66,191 |
62,187 |
|
Amortization of lease intangibles |
1,028 |
1,028 |
2,056 |
2,056 |
|
Interest expense |
17,272 |
19,429 |
34,686 |
38,788 |
|
Income tax provision |
129 |
- |
6,286 |
- |
|
Non-controlling interests: |
|||||
Income from consolidated joint venture attributable to non-controlling interest |
(1,226) |
(307) |
(1,523) |
(867) |
|
Depreciation and amortization |
(903) |
(1,420) |
(2,338) |
(2,839) |
|
Interest expense |
(592) |
(623) |
(1,169) |
(1,250) |
|
Discontinued operations: |
|||||
Depreciation and amortization |
- |
3,983 |
- |
7,857 |
|
Amortization of lease intangibles |
- |
7 |
- |
14 |
|
Interest expense |
- |
2,127 |
99 |
4,271 |
|
EBITDA |
67,892 |
67,384 |
153,223 |
109,104 |
|
Operations held for investment: |
|||||
Amortization of deferred stock compensation |
1,241 |
896 |
2,316 |
1,842 |
|
Amortization of favorable and unfavorable contracts, net |
115 |
- |
229 |
- |
|
Non-cash straightline lease expense |
342 |
693 |
1,035 |
1,389 |
|
Capital lease obligation interest - cash ground rent |
(351) |
(117) |
(702) |
(117) |
|
Gain on sale of assets |
(5) |
- |
(5) |
(11) |
|
Loss on extinguishment of debt |
- |
- |
44 |
191 |
|
Closing costs - completed acquisitions |
690 |
1,339 |
837 |
1,375 |
|
Lawsuit settlement costs, net |
358 |
255 |
358 |
158 |
|
Prior year property tax assessments, net |
106 |
1,061 |
106 |
1,061 |
|
Non-controlling interests: |
|||||
Non-cash straightline lease expense |
(112) |
(113) |
(225) |
(226) |
|
Prior year property tax assessments |
- |
(265) |
- |
(265) |
|
Discontinued operations: |
|||||
Gain on sale of assets |
- |
- |
(51,620) |
(177) |
|
Loss on extinguishment of debt |
- |
- |
3,115 |
- |
|
Lawsuit settlement costs reversal |
- |
- |
- |
(48) |
|
2,384 |
3,749 |
(44,512) |
5,172 |
||
Adjusted EBITDA |
$ 70,276 |
$ 71,133 |
$ 108,711 |
$ 114,276 |
|
Reconciliation of Net Income (Loss) to FFO and Adjusted FFO |
|||||
Net income (loss) |
$ 20,009 |
$ 11,855 |
$ 48,935 |
$ (1,113) |
|
Preferred stock dividends and redemption charge |
(3,510) |
(7,437) |
(14,413) |
(14,874) |
|
Operations held for investment: |
|||||
Real estate depreciation and amortization |
31,831 |
31,006 |
65,503 |
61,581 |
|
Amortization of lease intangibles |
1,028 |
1,028 |
2,056 |
2,056 |
|
Gain on sale of assets |
(5) |
- |
(5) |
(11) |
|
Non-controlling interests: |
|||||
Income from consolidated joint venture attributable to non-controlling interest |
(1,226) |
(307) |
(1,523) |
(867) |
|
Real estate depreciation and amortization |
(903) |
(1,420) |
(2,338) |
(2,839) |
|
Discontinued operations: |
|||||
Real estate depreciation and amortization |
- |
3,983 |
- |
7,857 |
|
Amortization of lease intangibles |
- |
7 |
- |
14 |
|
Gain on sale of assets |
- |
- |
(51,620) |
(177) |
|
FFO |
47,224 |
38,715 |
46,595 |
51,627 |
|
Operations held for investment: |
|||||
Amortization of favorable and unfavorable contracts, net |
115 |
- |
229 |
- |
|
Non-cash straightline lease expense |
342 |
693 |
1,035 |
1,389 |
|
Write-off of deferred financing fees |
- |
3 |
- |
3 |
|
Non-cash interest related to (gain) loss on derivatives, net |
(260) |
423 |
(417) |
499 |
|
Loss on extinguishment of debt |
- |
- |
44 |
191 |
|
Closing costs - completed acquisitions |
690 |
1,339 |
837 |
1,375 |
|
Lawsuit settlement costs, net |
358 |
255 |
358 |
158 |
|
Prior year property tax assessments, net |
106 |
1,061 |
106 |
1,061 |
|
Income tax provision |
129 |
- |
6,286 |
- |
|
Preferred stock redemption charge |
130 |
- |
4,771 |
- |
|
Non-controlling interests: |
|||||
Non-cash straightline lease expense |
(112) |
(113) |
(225) |
(226) |
|
Non-cash interest related to loss on derivative |
(1) |
- |
(1) |
(1) |
|
Prior year property tax assessments |
- |
(265) |
- |
(265) |
|
Discontinued operations: |
|||||
Loss on extinguishment of debt |
- |
- |
3,115 |
- |
|
Lawsuit settlement costs reversal |
- |
- |
- |
(48) |
|
1,497 |
3,396 |
16,138 |
4,136 |
||
Adjusted FFO |
$ 48,721 |
$ 42,111 |
$ 62,733 |
$ 55,763 |
|
FFO per diluted share |
$ 0.29 |
$ 0.32 |
$ 0.30 |
$ 0.43 |
|
Adjusted FFO per diluted share |
$ 0.30 |
$ 0.35 |
$ 0.40 |
$ 0.47 |
|
Basic weighted average shares outstanding |
160,843 |
120,029 |
155,987 |
118,728 |
|
Shares associated with unvested restricted stock awards |
385 |
228 |
344 |
191 |
|
Diluted weighted average shares outstanding |
161,228 |
120,257 |
156,331 |
118,919 |
|
Sunstone Hotel Investors, Inc. |
||
Reconciliation of Net Income to Non-GAAP Financial Measures |
||
Guidance for Third Quarter 2013 |
||
(Unaudited and in thousands except per share amounts) |
||
Reconciliation of Net Income to Adjusted EBITDA |
||
Quarter Ended |
||
September 30, 2013 |
||
Low |
High |
|
Net income |
$ 14,300 |
$ 17,300 |
Depreciation and amortization |
34,000 |
34,000 |
Amortization of lease intangibles |
1,100 |
1,100 |
Interest expense |
18,000 |
18,000 |
Non-controlling interests |
(2,900) |
(2,900) |
Amortization of deferred stock compensation |
1,200 |
1,200 |
Capital lease obligation interest - cash ground rent |
(400) |
(400) |
Non-cash straightline lease expense |
700 |
700 |
Adjusted EBITDA |
$ 66,000 |
$ 69,000 |
Reconciliation of Net Income to Adjusted FFO |
||
Net income |
$ 14,300 |
$ 17,300 |
Preferred stock dividends |
(2,300) |
(2,300) |
Real estate depreciation and amortization |
33,000 |
33,000 |
Non-controlling interests |
(2,400) |
(2,400) |
Amortization of lease intangibles |
1,100 |
1,100 |
Non-cash straightline lease expense |
700 |
700 |
Adjusted FFO |
$ 44,400 |
$ 47,400 |
Adjusted FFO per diluted share |
$ 0.27 |
$ 0.29 |
Diluted weighted average shares outstanding |
161,500 |
161,500 |
Sunstone Hotel Investors, Inc. |
||
Reconciliation of Net Income to Non-GAAP Financial Measures |
||
Guidance for Full Year 2013 |
||
(Unaudited and in thousands except per share amounts) |
||
Reconciliation of Net Income to Adjusted EBITDA |
||
Year Ended |
||
December 31, 2013 |
||
Low |
High |
|
Net income |
$ 70,400 |
$ 80,400 |
Depreciation and amortization |
135,000 |
135,000 |
Amortization of lease intangibles |
4,000 |
4,000 |
Interest expense |
72,700 |
72,700 |
Non-controlling interests |
(11,000) |
(11,000) |
Amortization of deferred stock compensation |
4,700 |
4,700 |
Income tax provision |
6,300 |
6,300 |
Capital lease obligation interest - cash ground rent |
(1,400) |
(1,400) |
Non-cash straightline lease expense |
2,800 |
2,800 |
Gain on sale of assets |
(51,600) |
(51,600) |
Loss on extinguishment of debt |
3,100 |
3,100 |
Adjusted EBITDA |
$ 235,000 |
$ 245,000 |
Reconciliation of Net Income to Adjusted FFO |
||
Net income |
$ 70,400 |
$ 80,400 |
Preferred stock dividends |
(15,000) |
(15,000) |
Real estate depreciation and amortization |
133,000 |
133,000 |
Non-controlling interests |
(8,800) |
(8,800) |
Amortization of lease intangibles |
4,000 |
4,000 |
Income tax provision |
6,300 |
6,300 |
Non-cash straightline lease expense |
2,800 |
2,800 |
Gain on sale of assets |
(51,600) |
(51,600) |
Loss on extinguishment of debt |
3,100 |
3,100 |
Adjusted FFO |
$ 144,200 |
$ 154,200 |
Adjusted FFO per diluted share |
$ 0.91 |
$ 0.97 |
Diluted weighted average shares outstanding |
159,100 |
159,100 |
Sunstone Hotel Investors, Inc. |
||||||||||||
Comparable Hotel EBITDA and Margins |
||||||||||||
(Unaudited and in thousands except hotels and rooms) |
||||||||||||
Three Months Ended June 30, 2013 |
Three Months Ended June 30, 2012 |
|||||||||||
Actual (1) |
Prior Ownership Adjustments (2) |
Comparable (3) |
Actual (4) |
Prior Ownership Adjustments (5) |
Comparable (6) |
|||||||
Number of Hotels |
27 |
27 |
25 |
2 |
27 |
|||||||
Number of Rooms |
11,886 |
11,886 |
11,279 |
607 |
11,886 |
|||||||
Hotel EBITDA Margin (7) |
33.0% |
46.6% |
33.0% |
32.6% |
37.7% |
32.9% |
||||||
Hotel EBITDA Margin adjusted for prior year property tax (8) |
33.0% |
33.1% |
32.7% |
33.0% |
||||||||
Hotel Revenues |
||||||||||||
Room revenue |
$ 168,260 |
$ 1,254 |
$ 169,514 |
$ 148,302 |
$ 11,967 |
$ 160,269 |
||||||
Food and beverage revenue |
52,842 |
12 |
52,854 |
52,168 |
1,203 |
53,371 |
||||||
Other operating revenue |
11,848 |
80 |
11,928 |
10,827 |
674 |
11,501 |
||||||
Total Hotel Revenues |
232,950 |
1,346 |
234,296 |
211,297 |
13,844 |
225,141 |
||||||
Hotel Expenses |
||||||||||||
Room expense |
40,537 |
206 |
40,743 |
35,521 |
2,594 |
38,115 |
||||||
Food and beverage expense |
35,058 |
7 |
35,065 |
34,032 |
708 |
34,740 |
||||||
Other hotel expense |
56,548 |
375 |
56,923 |
50,547 |
4,064 |
54,611 |
||||||
General and administrative expense |
24,034 |
131 |
24,165 |
22,283 |
1,258 |
23,541 |
||||||
Total Hotel Expenses |
156,177 |
719 |
156,896 |
142,383 |
8,624 |
151,007 |
||||||
Hotel EBITDA |
76,773 |
627 |
77,400 |
68,914 |
5,220 |
74,134 |
||||||
Prior year property tax |
106 |
- |
106 |
149 |
- |
149 |
||||||
Hotel EBITDA adjusted for prior year property tax |
76,879 |
627 |
77,506 |
69,063 |
5,220 |
74,283 |
||||||
Non-hotel operating income |
517 |
- |
517 |
399 |
- |
399 |
||||||
Amortization of lease intangibles |
(1,028) |
- |
(1,028) |
(1,028) |
- |
(1,028) |
||||||
Amortization of favorable and unfavorable contracts, net |
(115) |
- |
(115) |
- |
- |
- |
||||||
Non-cash straightline lease expense |
(342) |
- |
(342) |
(693) |
- |
(693) |
||||||
Capital lease obligation interest - cash ground rent |
351 |
- |
351 |
117 |
234 |
351 |
||||||
Management company transition costs |
- |
- |
- |
(215) |
- |
(215) |
||||||
Prior year property tax |
(106) |
- |
(106) |
(149) |
- |
(149) |
||||||
Corporate overhead |
(7,359) |
- |
(7,359) |
(7,575) |
- |
(7,575) |
||||||
Depreciation and amortization |
(32,175) |
(179) |
(32,354) |
(31,305) |
(3,007) |
(34,312) |
||||||
Operating Income |
36,622 |
448 |
37,070 |
28,614 |
2,447 |
31,061 |
||||||
Interest and other income |
788 |
- |
788 |
74 |
- |
74 |
||||||
Interest expense |
(17,272) |
- |
(17,272) |
(19,429) |
(234) |
(19,663) |
||||||
Income tax provision |
(129) |
- |
(129) |
- |
- |
- |
||||||
Income from discontinued operations |
- |
- |
- |
2,596 |
- |
2,596 |
||||||
Net Income |
$ 20,009 |
$ 448 |
$ 20,457 |
$ 11,855 |
$ 2,213 |
$ 14,068 |
||||||
(1) |
Actual represents the Company's ownership results for the 27 hotels held for investment as of June 30, 2013. |
|||||||||||
(2) |
Prior Ownership Adjustments represent prior ownership results for the Hilton New Orleans St. Charles acquired by the Company on May 1, 2013, along with the Company's pro forma adjustment for depreciation expense. |
|||||||||||
(3) |
Comparable represents the Company's ownership results, prior ownership results and the Company's pro forma adjustment for depreciation expense as applicable for the 27 hotels held for investment as of June 30, 2013. |
|||||||||||
(4) |
Actual represents the Company's ownership results for the 25 hotels held for investment as of June 30, 2012. The room count has been adjusted to include four rooms added by the Hyatt Regency Newport Beach during the second quarter of 2013. |
|||||||||||
(5) |
Prior Ownership Adjustments represent prior ownership results for the Hyatt Chicago Magnificent Mile acquired by the Company on June 4, 2012, the Hilton Garden Inn Chicago Downtown/Magnificent Mile acquired by the Company on July 19, 2012 and the Hilton New Orleans St. Charles acquired by the Company on May 1, 2013, along with the Company's pro forma adjustments for capital lease obligation interest and depreciation expense. |
|||||||||||
(6) |
Comparable represents the Company's ownership results, prior ownership results and the Company's pro forma adjustments for capital lease obligation interest and depreciation expense as applicable for the 27 hotels held for investment as of June 30, 2013. |
|||||||||||
(7) |
Hotel EBITDA Margin is calculated as Hotel EBITDA divided by Total Hotel Revenues. |
|||||||||||
(8) |
Hotel EBITDA Margin for both the three months ended June 30, 2013 and 2012 includes additional expense of $0.1 million related to prior year property tax assessments. Without these prior year property taxes, Comparable Hotel EBITDA margin for the three months ended June 30, 2013 and 2012 would have been 33.1% and 33.0%, respectively. |
Sunstone Hotel Investors, Inc. |
||||||||||||
Comparable Hotel EBITDA and Margins |
||||||||||||
(Unaudited and in thousands except hotels and rooms) |
||||||||||||
Six Months Ended June 30, 2013 |
Six Months Ended June 30, 2012 |
|||||||||||
Actual (1) |
Prior Ownership Adjustments (2) |
Comparable (3) |
Actual (4) |
Prior Ownership Adjustments (5) |
Comparable (6) |
|||||||
Number of Hotels |
27 |
27 |
25 |
2 |
27 |
|||||||
Number of Rooms |
11,886 |
11,886 |
11,279 |
607 |
11,886 |
|||||||
Hotel EBITDA Margin (7) |
28.6% |
41.0% |
28.7% |
28.8% |
26.9% |
28.7% |
||||||
Hotel EBITDA Margin adjusted for prior year property tax (8) |
28.6% |
28.7% |
28.8% |
28.7% |
||||||||
Hotel Revenues |
||||||||||||
Room revenue |
$ 300,883 |
$ 4,642 |
$ 305,525 |
$ 267,924 |
$ 20,740 |
$ 288,664 |
||||||
Food and beverage revenue |
102,470 |
77 |
102,547 |
99,003 |
2,179 |
101,182 |
||||||
Other operating revenue |
23,030 |
306 |
23,336 |
21,221 |
1,421 |
22,642 |
||||||
Total Hotel Revenues |
426,383 |
5,025 |
431,408 |
388,148 |
24,340 |
412,488 |
||||||
Hotel Expenses |
||||||||||||
Room expense |
77,991 |
865 |
78,856 |
68,956 |
5,074 |
74,030 |
||||||
Food and beverage expense |
70,154 |
48 |
70,202 |
66,882 |
1,410 |
68,292 |
||||||
Other hotel expense |
110,166 |
1,582 |
111,748 |
97,606 |
8,866 |
106,472 |
||||||
General and administrative expense |
46,292 |
468 |
46,760 |
42,742 |
2,437 |
45,179 |
||||||
Total Hotel Expenses |
304,603 |
2,963 |
307,566 |
276,186 |
17,787 |
293,973 |
||||||
Hotel EBITDA |
121,780 |
2,062 |
123,842 |
111,962 |
6,553 |
118,515 |
||||||
Prior year property tax |
106 |
- |
106 |
(56) |
- |
(56) |
||||||
Hotel EBITDA adjusted for prior year property tax |
121,886 |
2,062 |
123,948 |
111,906 |
6,553 |
118,459 |
||||||
Non-hotel operating income |
749 |
- |
749 |
700 |
- |
700 |
||||||
Amortization of lease intangibles |
(2,056) |
- |
(2,056) |
(2,056) |
- |
(2,056) |
||||||
Amortization of favorable and unfavorable contracts, net |
(229) |
- |
(229) |
- |
- |
- |
||||||
Non-cash straightline lease expense |
(1,035) |
- |
(1,035) |
(1,389) |
- |
(1,389) |
||||||
Capital lease obligation interest - cash ground rent |
702 |
- |
702 |
117 |
585 |
702 |
||||||
Management company transition costs |
- |
- |
- |
(609) |
- |
(609) |
||||||
Prior year property tax |
(106) |
- |
(106) |
56 |
- |
56 |
||||||
Corporate overhead |
(13,530) |
- |
(13,530) |
(12,773) |
- |
(12,773) |
||||||
Depreciation and amortization |
(66,191) |
(714) |
(66,905) |
(62,187) |
(6,601) |
(68,788) |
||||||
Operating Income |
40,190 |
1,348 |
41,538 |
33,765 |
537 |
34,302 |
||||||
Interest and other income |
1,351 |
- |
1,351 |
137 |
- |
137 |
||||||
Interest expense |
(34,686) |
- |
(34,686) |
(38,788) |
(585) |
(39,373) |
||||||
Loss on extinguishment of debt |
(44) |
- |
(44) |
(191) |
- |
(191) |
||||||
Income tax provision |
(6,286) |
- |
(6,286) |
- |
- |
- |
||||||
Income from discontinued operations |
48,410 |
- |
48,410 |
3,964 |
- |
3,964 |
||||||
Net Income (Loss) |
$ 48,935 |
$ 1,348 |
$ 50,283 |
$ (1,113) |
$ (48) |
$ (1,161) |
||||||
(1) |
Actual represents the Company's ownership results for the 27 hotels held for investment as of June 30, 2013. |
|||||||||||
(2) |
Prior Ownership Adjustments represent prior ownership results for the Hilton New Orleans St. Charles acquired by the Company on May 1, 2013, along with the Company's pro forma adjustment for depreciation expense. |
|||||||||||
(3) |
Comparable represents the Company's ownership results, prior ownership results and the Company's pro forma adjustment for depreciation expense as applicable for the 27 hotels held for investment as of June 30, 2013. |
|||||||||||
(4) |
Actual represents the Company's ownership results for the 25 hotels held for investment as of June 30, 2012. The room count has been adjusted to include four rooms added by the Hyatt Regency Newport Beach during the second quarter of 2013. |
|||||||||||
(5) |
Prior Ownership Adjustments represent prior ownership results for the Hyatt Chicago Magnificent Mile acquired by the Company on June 4, 2012, the Hilton Garden Inn Chicago Downtown/Magnificent Mile acquired by the Company on July 19, 2012 and the Hilton New Orleans St. Charles acquired by the Company on May 1, 2013, along with the Company's pro forma adjustments for capital lease obligation interest and depreciation expense. |
|||||||||||
(6) |
Comparable represents the Company's ownership results, prior ownership results and the Company's pro forma adjustments for capital lease obligation interest and depreciation expense as applicable for the 27 hotels held for investment as of June 30, 2013. |
|||||||||||
(7) |
Hotel EBITDA Margin is calculated as Hotel EBITDA divided by Total Hotel Revenues. |
|||||||||||
(8) |
Hotel EBITDA Margin for the six months ended June 30, 2013 includes the additional expense of $0.1 million in prior year property tax assessments, whereas hotel EBITDA Margin for the six months ended June 30, 2012 includes the additional benefit of $0.1 million in prior year property tax credits. Without these prior year property taxes, Comparable Hotel EBITDA margin for both the six months ended June 30, 2013 and 2012 would have been 28.7%. |
|||||||||||
SOURCE Sunstone Hotel Investors, Inc.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article