CHICAGO, May 4, 2015 /PRNewswire/ -- Strategic Hotels & Resorts, Inc. (NYSE: BEE) today reported results for the first quarter ended March 31, 2015. 

($ in millions, except per share and operating metrics)

First Quarter





Earnings Metrics

2015

2014

% Change

Net income attributable to common shareholders

$15.8

$217.2

(92.7)%

Net income per diluted share

$0.04

$0.97

(95.9)%

Comparable funds from operations (Comparable FFO) (a)

$56.3

$12.2

360.7%

Comparable FFO per fully diluted share (a)

$0.20

$0.06

233.3%

Comparable EBITDA (a)

$74.1

$41.2

80.0%





Same Store United States Operating Metrics (b)




Average Daily Rate (ADR) (d)

$300.26

$281.02

6.8%

Occupancy

72.1%

68.8%

3.3 pts

Revenue per Available Room (RevPAR) (d)

$216.61

$193.45

12.0%

Total RevPAR (d)

$429.33

$386.90

11.0%

EBITDA Margins (d)

25.0%

20.0%

500 bps





Total United States Operating Metrics (c)




Average Daily Rate (ADR) (d)

$313.71

$292.49

7.3%

Occupancy

72.7%

69.5%

3.2 pts

Revenue per Available Room (RevPAR) (d)

$227.97

$203.22

12.2%

Total RevPAR (d)

$455.11

$410.47

10.9%

EBITDA Margins (d)

25.0%

20.1%

490 bps



(a) 

Please refer to tables provided later in this press release for a reconciliation of net income attributable to common shareholders to Comparable FFO, Comparable FFO per share and Comparable EBITDA. Comparable FFO, Comparable FFO per share and Comparable EBITDA are non-GAAP measures and are further explained within the reconciliation tables.



(b)

Operating statistics reflect results from the Company's Same Store United States portfolio (see portfolio definitions later in this press release).



(c)  

Operating statistics reflect results from the Company's Total United States portfolio (see portfolio definitions later in this press release).



(d)

ADR, RevPAR, Total RevPAR and EBITDA Margin statistics have been modified to take into account certain adjustments, including those related to the adoption of the Uniform System of Accounts for the Lodging Industry, Eleventh Revised Edition (the "USALI Eleventh Revised Edition").  

"We are obviously very pleased with our first quarter results.  The combined performance of our newly-acquired assets alongside our legacy hotels drove impressive increases in virtually all relevant metrics compared to the same period last year," said Raymond L. "Rip" Gellein, Chairman and Chief Executive Officer of Strategic Hotels & Resorts. "As we head further into the year, our team is focused on our well defined strategy of strengthening our balance sheet, enhancing the quality of our best in class portfolio and maximizing the performance of our hotels. Given the strength of our first quarter performance in each of these strategic objectives and our positive outlook for the remainder of the year, we are increasing our full year guidance for all key metrics."

First Quarter Highlights

  • Total consolidated revenues were $325.3 million in the first quarter of 2015, a 67.1 percent increase over the prior year period.  This increase was primarily driven by the acquisition of the Four Seasons Resort Scottsdale at Troon North and the Montage Laguna Beach resort, as well as the consolidation of both the Hotel del Coronado and Fairmont Scottsdale Princess hotel.
  • Net income attributable to common shareholders was $15.8 million, or $0.04 per fully diluted share, in the first quarter of 2015, compared with $217.2 million, or $0.97 per diluted share, in the first quarter of 2014.  First quarter 2014 results include $233.9 million in gains from the sale of the Four Seasons Punta Mita and the Marriott London Grosvenor Square hotel, net of taxes, and the consolidation of the Fairmont Scottsdale Princess hotel.  These gains, and other one-time items, have been excluded from Comparable EBITDA, FFO and FFO per fully diluted share.
  • Comparable FFO was $0.20 per fully diluted share in the first quarter of 2015 compared with $0.06 per fully diluted share in the prior year period, a 233.3 percent increase over the prior year period.  The year-over-year increase in Comparable FFO per fully diluted share was primarily the result of accretive acquisitions and the redemption of preferred equity.
  • Comparable EBITDA was $74.1 million in the first quarter of 2015 compared with $41.2 million in the prior year period, an 80.0 percent increase over the prior year period.  Approximately $23.6 million of the year-over-year increase was related to acquisition activity, net of disposition activity, with the remainder from organic growth within the portfolio.    
  • Same Store United States portfolio RevPAR increased 12.0 percent in the first quarter of 2015, driven by a 6.8 percent increase in ADR and a 3.3 percentage point increase in occupancy compared to the first quarter of 2014.  Total RevPAR increased 11.0 percent between periods, with non-rooms revenue increasing 10.0 percent between periods. 
  • Total United States portfolio RevPAR increased 12.2 percent in the first quarter of 2015, driven by a 7.3 percent increase in ADR and a 3.2 percentage point increase in occupancy compared to the first quarter of 2014.  Total RevPAR increased 10.9 percent between periods, with non-rooms revenue increasing 9.7 percent between periods. 
  • Group occupied room nights in the Total United States portfolio increased 6.2 percent and transient occupied room nights increased 3.3 percent in the first quarter of 2015 compared to the first quarter of 2014.  Group ADR increased 8.5 percent in the first quarter of 2015 compared to the first quarter of 2014, and transient ADR increased 6.1 percent compared to the first quarter of 2014. 
  • Same Store United States and Total United States portfolio EBITDA margins expanded 500 basis points and 490 basis points, respectively, in the first quarter of 2015 compared to the first quarter of 2014.  Excluding one-time real estate tax credits received in the first quarter of 2015, EBITDA margins expanded 300 basis points and 310 basis points in the Same Store and Total United States portfolios, respectively.  EBITDA margins in both years have been adjusted to exclude the amortization of the below market hotel management agreement related to the Hotel del Coronado, and other adjustments related to the adoption of the USALI Eleventh Revised Edition to improve comparability between years.

Four Seasons Austin Hotel Acquisition

On May 1, 2015, the Company signed an agreement to purchase the 291-room Four Seasons Austin hotel for $197.0 million.  The acquisition, which is expected to close in May, remains subject to closing conditions and working capital adjustments.  The Company intends to initially fund the acquisition with existing cash balances and borrowings on its currently undrawn revolving credit facility.

Four Seasons Hotels & Resorts will continue to manage the AAA Four Diamond hotel, which features 291 guestrooms, including 28 suites, and sits on 2.3-acres overlooking Lady Bird Lake in the midst of the Central Business District in Austin, Texas.  Opened in 1986, the hotel's guestrooms underwent a significant renovation in 2014, and the hotel also features 18,000 square feet of indoor meeting space, two food and beverage outlets, and a 5,500 square foot spa.

The purchase price represents a 12.8 times multiple on forecasted 2015 EBITDA of $15.4 million and a 6.7 percent capitalization rate on forecasted 2015 NOI of $13.2 million.  For the Company's period of ownership in 2015, management expects the hotel to contribute $8.5 million of EBITDA to the Company's financial results.

"This is an exciting opportunity to acquire the only true luxury hotel in what is arguably our nation's highest growth market," said Gellein.  "As we have long-stated, expanding our geographic diversity is a strategic priority.  This acquisition not only achieves that, but adds yet another distinctive, high-performing property to our portfolio. With spectacular views of Lady Bird Lake and easy access to Austin's central business district, convention center, and popular annual events, the Four Seasons Austin is well-positioned under our ownership to deliver the city's most distinctive luxury hotel experience."

Preferred Equity Redemption

On January 5, 2015, the Company completed the redemption of all of the outstanding 3,615,375 shares of its 8.25 percent Series B Cumulative Redeemable Preferred Stock (the "Series B Preferred Shares") at a redemption price of $25.00 per share, plus accrued and unpaid dividends in the amount of $0.028646 per share, for a total redemption cost of $90.5 million.  The redemption of the Series B Preferred Shares eliminated approximately $7.5 million of dividend payments on an annual basis.

Transaction Activity

On January 29, 2015, the Company closed on the acquisition of the Montage Laguna Beach resort for $360.0 million.  As part of the transaction, the Company issued 7.3 million shares of common stock to an affiliated designee of the seller, priced at $13.61 per share, or an implied valuation of $100.0 million.  In addition, the Company assumed a $150.0 million mortgage loan encumbering the property, priced at an annual fixed interest rate of 3.90 percent, which matures in August 2021.

Subsequent Events

  • On April 21, 2015, the Company, along with its joint venture partner, signed an agreement to sell a 100 percent interest in the Hyatt Regency La Jolla for $118.0 million, subject to certain closing conditions.  The Company currently owns a 53.5 percent interest in the asset.  At closing, the joint venture will retire $89.2 million of debt secured by the hotel, which is currently consolidated on the Company's balance sheet.  The transaction is expected to close in the second quarter of 2015.
  • On April 9, 2015, the Company retired the $117.0 million loan that encumbered the Fairmont Scottsdale Princess hotel.  The loan had an interest rate of LIBOR plus 36 basis points.  Upon closing, $15.1 million of cash being held by the lender was released to the Company.

2015 Guidance

Based on the results of the first quarter of 2015 and the current forecast for the remainder of the year, as well as the announced transaction activity year-to-date, management is increasing its guidance ranges for 2015.  For the full-year ending December 31, 2015, the Company is providing the guidance ranges shown in the table below.  RevPAR, Total RevPAR and EBITDA margin expansion reflect forecasts for the Company's Total United States portfolio. 

Guidance Metrics

Previous Range


Revised Range

RevPAR

5.0% - 7.0%


6.0% - 8.0%

Total RevPAR

4.0% - 6.0%


4.5% - 6.5%

EBITDA Margin expansion

50 – 100 basis points


125 – 175 basis points

Comparable EBITDA

$300M - $320M


$320M - $340M

Comparable FFO per diluted share

$0.77 - $0.85


$0.85 - $0.93

The guidance presented takes into account various accounting changes as stipulated by the industry's USALI Eleventh Revised Edition, which became effective in January 2015. Guidance for 2015 RevPAR, Total RevPAR and EBITDA margin expansion has been presented to reflect changes compared to the prior year as if these 2014 statistics included the USALI Eleventh Revised Edition changes. Actual RevPAR, Total RevPAR and EBITDA Margin changes from prior year may differ slightly. The Company will present 2014 RevPAR, Total RevPAR and EBITDA margins on an as reported basis and on a pro forma basis, which will include the USALI Eleventh Revised Edition changes.

Portfolio Definitions

Same Store United States portfolio hotel comparisons for the first quarter of 2015 are derived from the Company's hotel portfolio at March 31, 2015, consisting of 15 properties located in the United States, but excluding the Four Seasons Resort Scottsdale at Troon North and the Montage Laguna Beach resort, which were acquired on December 9, 2014 and January 29, 2015, respectively.

Total United States portfolio hotel comparisons for the first quarter of 2015 are derived from the Company's current hotel portfolio, consisting of all 17 properties located in the United States, including the Four Seasons Resort Scottsdale at Troon North and the Montage Laguna Beach resort, which were acquired on December 9, 2014 and January 29, 2015, respectively. 

Total United States portfolio hotel comparisons for the full year 2015 are derived from the Company's current hotel portfolio, consisting of 17 properties located in the United States, including the Four Seasons Resort Scottsdale at Troon North and the Montage Laguna Beach resort, which were acquired on December 9, 2014 and January 29, 2015, respectively, the Four Seasons Austin hotel which is under contract to be acquired in the second quarter of 2015, but excluding the Hyatt Regency La Jolla, which is under contract to be sold in the second quarter of 2015.

Earnings Call

The Company will conduct its first quarter 2015 conference call for investors and other interested parties on Monday, May 4, 2015 at 12:00 p.m. Eastern Time (ET).  Interested individuals are invited to listen to the call by dialing 877-930-8296 (toll international: 253-336-8739) with passcode 27338989. To participate on the webcast, log on to http://edge.media-server.com/m/p/5xitwhsx/lan/en 15 minutes before the call to download the necessary software.  For those unable to listen to the call live, a taped rebroadcast will be available beginning at 3:00 p.m. ET on May 4, 2015 through 11:59 p.m. ET on May 11, 2015. To access the replay, dial 855-859-2056 (toll international: 404-537-3406) with passcode 27338989. A replay of the call will also be available on the Internet at www.strategichotels.com or www.reuters.com/finance/markets/earnings for 30 days after the call. 

The Company also produces supplemental financial data that includes detailed information regarding its operating results.  This supplemental data is considered an integral part of this earnings release.  These materials are available on the Strategic Hotels & Resorts' website at www.strategichotels.com.

About the Company

Strategic Hotels & Resorts, Inc. is a real estate investment trust (REIT) which owns and provides value-enhancing asset management of high-end hotels and resorts in the United States and Europe. The Company currently has ownership interests in 18 properties with an aggregate of 8,325 rooms and 875,000 square feet of meeting space. For a list of current properties and for further information, please visit the Company's website at http://www.strategichotels.com.

This press release contains forward-looking statements about Strategic Hotels & Resorts, Inc. (the "Company"). Except for historical information, the matters discussed in this press release are forward-looking statements subject to certain risks and uncertainties. These forward-looking statements include statements regarding the Company's future financial results, positive trends in the lodging industry and the Company's continued focus on improving profitability. Actual results could differ materially from the Company's projections. Factors that may contribute to these differences include, but are not limited to the following: failure to satisfy closing conditions in transactions, the effects of economic conditions and disruption in financial markets upon business and leisure travel and the hotel markets in which the Company invests; the Company's liquidity and refinancing demands; the Company's ability to obtain, refinance or extend maturing debt; the Company's ability to maintain compliance with covenants contained in its debt facilities; stagnation or deterioration in economic and market conditions, particularly impacting business and leisure travel spending in the markets where the Company's hotels operate and in which the Company invests, including luxury and upper upscale product; general volatility of the capital markets and the market price of the Company's shares of common stock; availability of capital; the Company's ability to dispose of properties in a manner consistent with its investment strategy and liquidity needs; hostilities and security concerns, including future terrorist attacks, or the apprehension of hostilities, in each case that affect travel within or to the United States, Germany or other countries where the Company invests; difficulties in identifying properties to acquire and completing acquisitions; the Company's failure to maintain effective internal control over financial reporting and disclosure controls and procedures; risks related to natural disasters; increases in interest rates and operating costs, including insurance premiums and real property taxes; contagious disease outbreaks; delays and cost-overruns in construction and development; marketing challenges associated with entering new lines of business or pursuing new business strategies; the Company's failure to maintain its status as a REIT; changes in the competitive environment in the Company's industry and the markets where the Company invests; changes in real estate and zoning laws or regulations; legislative or regulatory changes, including changes to laws governing the taxation of REITs; changes in generally accepted accounting principles, policies and guidelines; and litigation, judgments or settlements.

Additional risks are discussed in the Company's filings with the SEC, including those appearing under the heading "Item 1A. Risk Factors" in the Company's most recent Form 10-K and subsequent Form 10-Qs. Although the Company believes the expectations reflected in such forward-looking statements are based on reasonable assumptions, it can give no assurance that its expectations will be attained. The forward-looking statements are made as of the date of this press release, and the Company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law.

The following tables reconcile projected 2015 net income attributable to common shareholders to projected Comparable EBITDA, Comparable FFO and Comparable FFO per diluted share ($ in millions, except per share data):


Low Range


High Range

Net Income Attributable to Common Shareholders

$91.6


$111.6

Depreciation and Amortization

159.4


159.4

Interest Expense

89.3


89.3

Income Taxes

8.1


8.1

Non-controlling Interests

0.3


0.3

Adjustments from Consolidated Affiliates

5.3


5.3

Gain on Sale of Asset

(37.0)


(37.0)

Amortization of Below Market Management Agreement

2.1


2.1

Hotel acquisition costs

0.7


0.7

Realized Portion of Deferred Gain on Sale Leasebacks

(0.2)


(0.2)

Other Adjustments

0.4


0.4

Comparable EBITDA

$320.0


$340.0

 



Low Range


High Range

Net Income Attributable to Common Shareholders

$91.6


$111.6

Depreciation and Amortization

158.8


158.8

Non-controlling Interests

0.3


0.3

Adjustments from Consolidated Affiliates

10.3


10.3

Gain on Sale of Asset

(37.0)


(37.0)

Interest Rate Swap OCI Amortization

10.4


10.4

Amortization of Loan Discounts

0.8


0.8

Amortization of Below Market Management Agreement

2.1


2.1

Hotel acquisition costs

0.7


0.7

Realized Portion of Deferred Gain on Sale Leasebacks

(0.2)


(0.2)

Other Adjustments

0.3


0.3

Comparable FFO

238.1


258.1

Comparable FFO per Diluted Share

$0.85


$0.93





 


Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)

 

Consolidated Statements of Operations
(in thousands, except per share data)






Three Months Ended March 31,



2015


2014

Revenues:





Rooms


$

162,864



$

103,100


Food and beverage


123,469



70,017


Other hotel operating revenue


37,907



20,239


Lease revenue


1,031



1,299


Total revenues


325,271



194,655


Operating Costs and Expenses:





Rooms


47,865



33,707


Food and beverage


83,074



54,603


Other departmental expenses


84,724



53,579


Management fees


11,439



5,778


Other hotel expenses


15,613



15,678


Lease expense


1,034



1,258


Depreciation and amortization


37,664



22,205


Corporate expenses


8,268



7,193


Total operating costs and expenses


289,681



194,001


Operating income


35,590



654


Interest expense


(22,785)



(18,274)


Interest income


101



27


Equity in earnings of unconsolidated affiliates




4,445


Foreign currency exchange (loss) gain


(116)



2


Gain on consolidation of affiliates




78,117


Other (expenses) income, net


(157)



423


Income before income taxes and discontinued operations


12,633



65,394


Income tax expense


(219)



(39)


Income from continuing operations


12,414



65,355


Income from discontinued operations, net of tax




158,435


Net Income


12,414



223,790


Net income attributable to the noncontrolling interests in SHR's operating partnership


(37)



(849)


Net loss attributable to the noncontrolling interests in consolidated affiliates


3,434



4,041


Net Income Attributable to SHR


15,811



226,982


Preferred shareholder dividends




(9,824)


Net Income Attributable to SHR Common Shareholders


$

15,811



$

217,158


Basic Income Per Common Share:





Income from continuing operations attributable to SHR common shareholders


$

0.06



$

0.29


Income from discontinued operations attributable to SHR common shareholders




0.76


Net income attributable to SHR common shareholders


$

0.06



$

1.05


Weighted average shares of common stock outstanding


273,831



206,983


Diluted Income Per Common Share:





Income from continuing operations attributable to SHR common shareholders


$

0.04



$

0.25


Income from discontinued operations attributable to SHR common shareholders




0.72


Net income attributable to SHR common shareholders


$

0.04



$

0.97


Weighted average shares of common stock outstanding


282,792



219,368


 


Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)

 

Consolidated Balance Sheets
(in thousands, except share data)








March 31,
2015


December 31, 2014

Assets





Investment in hotel properties, net


$

3,175,420



$

2,828,400


Goodwill


38,128



38,128


Intangible assets, net of accumulated amortization of $9,404 and $7,288


93,874



94,324


Investment in unconsolidated affiliates


22,850



22,850


Cash and cash equivalents


240,156



442,613


Restricted cash and cash equivalents


89,985



81,510


Accounts receivable, net of allowance for doubtful accounts of $832 and $492


68,141



51,382


Deferred financing costs, net of accumulated amortization of $8,709 and $7,814


10,559



11,440


Deferred tax assets


1,954



1,729


Prepaid expenses and other assets


49,944



46,781


Total assets


$

3,791,011



$

3,619,157


Liabilities, Noncontrolling Interests and Equity





Liabilities:





Mortgages payable, net of discount


$

1,855,014



$

1,705,778


Accounts payable and accrued expenses


251,412



224,505


Preferred stock redemption liability




90,384


Distributions payable




104


Deferred tax liabilities


46,137



46,137


Total liabilities


2,152,563



2,066,908


Commitments and contingencies





Noncontrolling interests in SHR's operating partnership


9,865



10,500


Equity:





SHR's shareholders' equity:





Common stock ($0.01 par value per share; 350,000,000 shares of common stock authorized; 275,313,504 and 267,435,799 shares of common stock issued and outstanding)


2,753



2,674


Additional paid-in capital


2,449,084



2,348,284


Accumulated deficit


(874,658)



(890,469)


Accumulated other comprehensive loss


(10,054)



(13,032)


Total SHR's shareholders' equity


1,567,125



1,447,457


Noncontrolling interests in consolidated affiliates


61,458



94,292


Total equity


1,628,583



1,541,749


Total liabilities, noncontrolling interests and equity


$

3,791,011



$

3,619,157


 

Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)




Financial Highlights


Supplemental Financial Data
(in thousands, except per share information)






March 31, 2015



Pro Rata Share


Consolidated

Capitalization





Shares of common stock outstanding


275,314



275,314


Operating partnership units outstanding


794



794


Restricted stock units outstanding


1,418



1,418


Combined shares and units outstanding


277,526



277,526


Common stock price at end of period


$

12.43



$

12.43


Common equity capitalization


$

3,449,648



$

3,449,648


Consolidated debt


1,856,036



1,856,036


Pro rata share of consolidated debt


(151,746)




Cash and cash equivalents


(240,156)



(240,156)


Total enterprise value


$

4,913,782



$

5,065,528


Net Debt / Total Enterprise Value


29.8

%


31.9

%

Common Equity / Total Enterprise Value


70.2

%


68.1

%

 

Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)


Discontinued Operations


The results of operations of hotels sold prior to January 1, 2015 are classified as discontinued operations and segregated in the consolidated statements of operations for all periods presented. Subsequent to January 1, 2015, only disposals that represent a strategic shift that has a major effect on the Company's results of operations would qualify as discontinued operations. The following hotels were sold during the nine months ended March 31, 2014:


Hotel


Location


Date Sold


Sales Proceeds


Gain on sale

Four Seasons Punta Mita Resort and La Solana land parcel


Punta Mita, Mexico


February 28, 2014


$

206,867,000



$

63,879,000


Marriott London Grosvenor Square


London, England


March 31, 2014


$

209,407,000


(a)

$

92,889,000




(a)

There was an outstanding balance of £67,301,000 ($112,150,000) on the mortgage loan secured by the Marriott London Grosvenor Square hotel, which was repaid at the time of closing.  The net proceeds we received were $97,257,000.

The following is a summary of income from discontinued operations for the three months ended March 31, 2014 (in thousands):



Three Months Ended

March 31, 2014

Hotel operating revenues


$

17,767

Operating costs and expenses


11,485

Depreciation and amortization


1,275

Total operating costs and expenses


12,760

Operating income


5,007

Interest expense


(1,326)

Interest income


2

Loss on early extinguishment of debt


(272)

Foreign currency exchange gain


32

Income tax expense


(833)

Gain on sale, net of tax


155,825

Income from discontinued operations


$

158,435

 


Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)

 

Investments in Unconsolidated Affiliates
(in thousands)


We had a 36.4% equity ownership interest in the Hotel del Coronado that we accounted for using the equity method of accounting until we acquired the remaining 63.6% equity ownership interest not previously owned by us on June 11, 2014. We had a 50.0% equity ownership interest in the Fairmont Scottsdale Princess hotel that we accounted for using the equity method of accounting until we acquired the remaining 50.0% equity ownership interest not previously owned by us on March 31, 2014. For purposes of this analysis, the operating results reflect the 36.4% equity ownership interest we held in the Hotel del Coronado prior to June 11, 2014 and the 50.0% equity ownership interest we held in the Fairmont Scottsdale Princess hotel prior to March 31, 2014.






Three Months Ended March 31, 2014



Hotel del

Coronado


Fairmont Scottsdale

Princess


Total

Total revenues (100%)


$

34,042



$

35,006



$

69,048


Property EBITDA (100%)


$

9,559



$

13,191



$

22,750


Equity in (losses) earnings of unconsolidated affiliates (SHR ownership)






Property EBITDA


$

3,351



$

6,595



$

9,946


Depreciation and amortization


(1,955)



(1,551)



(3,506)


Interest expense


(1,900)



(168)



(2,068)


Other expenses, net


(4)



(30)



(34)


Income taxes


230





230


Equity in (losses) earnings of unconsolidated affiliates


$

(278)



$

4,846



$

4,568


EBITDA Contribution:







Equity in (losses) earnings of unconsolidated affiliates


$

(278)



$

4,846



$

4,568


Depreciation and amortization


1,955



1,551



3,506


Interest expense


1,900



168



2,068


Income taxes


(230)





(230)


EBITDA Contribution


$

3,347



$

6,565



$

9,912


FFO Contribution:







Equity in (losses) earnings of unconsolidated affiliates


$

(278)



$

4,846



$

4,568


Depreciation and amortization


1,955



1,551



3,506


FFO Contribution


$

1,677



$

6,397



$

8,074


 

Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)

 

Leasehold Information
(in thousands)






Three Months Ended March 31,



2015


2014

Marriott Hamburg:





Property EBITDA


$

1,239



$

1,512


Revenue (a)


$

1,031



$

1,299







Lease expense


(1,034)



(1,258)


Less: Deferred gain on sale-leaseback


(44)



(53)


Adjusted lease expense


(1,078)



(1,311)







Comparable EBITDA contribution from leasehold


$

(47)



$

(12)












Security Deposit (b):


March 31, 2015


December 31, 2014

Marriott Hamburg


$

2,039



$

2,299













(a)  

For the three months ended March 31, 2015 and 2014, Revenue for the Marriott Hamburg hotel represents lease revenue.

(b)   

The security deposit is recorded in prepaid expenses and other assets on the consolidated balance sheets.

 

Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)

Non-GAAP Financial Measures

We present five non-GAAP financial measures that we believe are useful to management and investors as key measures of our operating performance: Funds from Operations (FFO); FFO—Fully Diluted; Comparable FFO; Earnings Before Interest Expense, Taxes, Depreciation and Amortization (EBITDA); and Comparable EBITDA.

EBITDA represents net income (or loss) attributable to SHR common shareholders excluding: (i) interest expense, (ii) income taxes, including deferred income tax benefits and expenses applicable to our foreign subsidiaries and income taxes applicable to sale of assets; (iii) depreciation and amortization; and (iv) preferred stock dividends. EBITDA also excludes interest expense, income taxes and depreciation and amortization of our unconsolidated affiliates. EBITDA is presented on a full participation basis, which means we have assumed conversion of all redeemable noncontrolling interests of our operating partnership into our common stock. We believe this treatment of noncontrolling interests provides useful information for management and our investors and appropriately considers our current capital structure. We also present Comparable EBITDA, which eliminates the effect of realizing deferred gains on our sale leasebacks, as well as the effect of gains or losses on sales of assets, early extinguishment of debt, impairment losses, foreign currency exchange gains or losses and certain other charges that are highly variable from year to year. We believe EBITDA and Comparable EBITDA are useful to management and investors in evaluating our operating performance because they provide management and 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 they help management and investors meaningfully evaluate and compare the results of our operations from period to period by removing the impact of our asset base (primarily depreciation and amortization) from our operating results. Our management also uses EBITDA and Comparable EBITDA as measures in determining the value of acquisitions and dispositions.

We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT. NAREIT adopted a definition of FFO in order to promote an industry-wide standard measure of REIT operating performance. NAREIT defines FFO as net income (or loss) (computed in accordance with GAAP) excluding losses or gains from sales of depreciable property, impairment of depreciable real estate, real estate-related depreciation and amortization, and our portion of these items related to unconsolidated affiliates. We also present FFO—Fully Diluted, which is FFO plus income or loss on income attributable to redeemable noncontrolling interests in our operating partnership. We also present Comparable FFO, which is FFO—Fully Diluted excluding the impact of any gains or losses on early extinguishment of debt, impairment losses on non-depreciable assets, foreign currency exchange gains or losses and certain other charges that are highly variable from year to year. We believe that the presentation of FFO, FFO—Fully Diluted and Comparable FFO provides useful information to management and investors regarding our results of operations because they are measures of our ability to fund capital expenditures and expand our business. In addition, FFO is widely used in the real estate industry to measure operating performance without regard to items such as depreciation and amortization. We also present Comparable FFO per diluted share as a non-GAAP measure of our performance. We calculate Comparable FFO per diluted share for a given operating period as our Comparable FFO (as defined above) divided by the weighted average of fully diluted shares outstanding, excluding shares related to the JW Marriott Essex House Hotel put option. Dilutive securities may include shares granted under share-based compensation plans and operating partnership units. No effect is shown for securities that are anti-dilutive.

We caution investors that amounts presented in accordance with our definitions of FFO, FFO—Fully Diluted, Comparable FFO, EBITDA, and Comparable EBITDA may not be comparable to similar measures disclosed by other companies, since not all companies calculate these non-GAAP measures in the same manner. FFO, FFO—Fully Diluted, Comparable FFO, EBITDA, and Comparable EBITDA should not be considered as an alternative measure of our net income (or loss) or operating performance. FFO, FFO—Fully Diluted, Comparable FFO, EBITDA, and Comparable 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 FFO, FFO—Fully Diluted, Comparable FFO, EBITDA, and Comparable EBITDA can enhance your understanding of our financial condition and results of operations, these non-GAAP financial measures, when viewed individually, are not necessarily a better indicator of any trend as compared to comparable GAAP measures such as net income (or loss) attributable to SHR common shareholders. In addition, you should be aware that adverse economic and market conditions might negatively impact our cash flow. We have provided a quantitative reconciliation of FFO, FFO—Fully Diluted, Comparable FFO, EBITDA, and Comparable EBITDA to the most directly comparable GAAP financial performance measure, which is net income (or loss) attributable to SHR common shareholders.

 


Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)




Reconciliation of Net Income Attributable to SHR Common Shareholders to EBITDA and Comparable EBITDA
(in thousands)



Three Months Ended March 31,



2015


2014

Net income attributable to SHR common shareholders


$

15,811



$

217,158


Depreciation and amortization—continuing operations


37,664



22,205


Depreciation and amortization—discontinued operations




1,275


Interest expense—continuing operations


22,785



18,274


Interest expense—discontinued operations




1,326


Income taxes—continuing operations


219



39


Income taxes—discontinued operations




833


Income taxes—sale of assets




20,451


Noncontrolling interests


37



849


Adjustments from consolidated affiliates


(3,837)



(3,675)


Adjustments from unconsolidated affiliates




5,290


Preferred shareholder dividends




9,824


EBITDA


72,679



293,849


Realized portion of deferred gain on sale-leaseback


(44)



(53)


Gain on consolidation of affiliates




(78,117)


Gain on sale of assets—discontinued operations




(176,276)


Loss on early extinguishment of debt—discontinued operations




272


Foreign currency exchange loss (gain)—continuing operations (a)


116



(2)


Foreign currency exchange gain—discontinued operations (a)




(32)


Hotel acquisition costs


720




Non-cash interest rate derivative activity


116




Amortization of below market hotel management agreement


513




Activist shareholder costs




1,533


Comparable EBITDA


$

74,100



$

41,174




(a)    

Foreign currency exchange gains or losses applicable to certain balance sheet items held by foreign subsidiaries.

 


Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)




Reconciliation of Net Income Attributable to SHR Common Shareholders to
Funds From Operations (FFO), FFO—Fully Diluted and Comparable FFO
(in thousands, except per share data)






Three Months Ended March 31,



2015


2014

Net income attributable to SHR common shareholders


$

15,811



$

217,158


Depreciation and amortization—continuing operations


37,664



22,205


Depreciation and amortization—discontinued operations




1,275


Corporate depreciation


(128)



(123)


Gain on sale of assets, net of tax—discontinued operations




(155,825)


Gain on consolidation of affiliates




(78,117)


Realized portion of deferred gain on sale-leaseback


(44)



(53)


Noncontrolling interests adjustments


(110)



(98)


Adjustments from consolidated affiliates


(2,243)



(1,835)


Adjustments from unconsolidated affiliates




3,506


FFO


50,950



8,093


Redeemable noncontrolling interests


147



947


FFO—Fully Diluted


51,097



9,040


Non-cash interest rate derivative activity—continuing operations


3,229



(2,294)


Loss on early extinguishment of debt—discontinued operations




272


Foreign currency exchange loss (gain)—continuing operations (a)


116



(2)


Foreign currency exchange gain—discontinued operations (a)




(32)


Amortization of debt discount


650




Amortization of below market hotel management agreement


513




Hotel acquisition costs


720




Activist shareholder costs




1,533


Excess of redemption liability over carrying amount of redeemed preferred stock




3,709


Comparable FFO


$

56,325



$

12,226


Comparable FFO per fully diluted share


$

0.20



$

0.06


Weighted average diluted shares (b)


276,930



209,583




(a)   

Foreign currency exchange gains or losses applicable to certain balance sheet items held by foreign subsidiaries.

(b)   

Excludes shares related to the JW Marriott Essex House Hotel put option.

 

Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)


Debt Summary
(dollars in thousands)


Debt


Interest Rate


Spread (a)


Loan Amount


Maturity (b)

Fairmont Scottsdale Princess (c)


0.54

%


36 bp


$

117,000



April 2015

Westin St. Francis


6.09

%


Fixed


209,588



June 2017

Fairmont Chicago


6.09

%


Fixed


93,124



June 2017

Hyatt Regency La Jolla (d)


4.50% / 10.00%


400 bp / Fixed


89,239



December 2017

Hotel del Coronado (e)


3.83

%


365 bp


475,000



March 2018

Bank credit facility


2.18

%


200 bp




April 2019

Four Seasons Washington, D.C.


2.43

%


225 bp


120,000



June 2019

JW Marriott Essex House Hotel


3.13

%


295 bp


225,000



January 2020

Loews Santa Monica Beach Hotel


2.73

%


255 bp


120,000



May 2021

InterContinental Chicago


5.61

%


Fixed


142,085



August 2021

Montage Laguna Beach (f)


3.90

%


Fixed


150,000



August 2021

InterContinental Miami


3.99

%


Fixed


115,000



September 2024







1,856,036




Unamortized discount (f)






(1,022)










$

1,855,014






(a)   

Spread over LIBOR (0.18% at March 31, 2015). See (d) below for interest on the Hyatt Regency La Jolla loan.

(b)  

Includes extension options.

(c)  

On March 31, 2014, we acquired the remaining 50.0% equity interest in the Fairmont Scottsdale Princess hotel, resulting in the Fairmont Scottsdale Princess hotel becoming wholly-owned by us. In connection with the acquisition, we consolidated the Fairmont Scottsdale Princess hotel and became fully obligated under the entire mortgage loan secured by the Fairmont Scottsdale Princess hotel. We recorded the mortgage loan at its fair value, which included a debt discount, which is being amortized as additional interest expense over the maturity period of the loan. In April 2015, we repaid the outstanding balance of this loan.

(d)  

Interest on $72,000,000 is payable at an annual rate of  LIBOR plus 4.00%, subject to a 0.50% LIBOR floor, and interest on $17,239,000 is payable at a fixed rate of 10.00%.

(e)  

On June 11, 2014, we acquired the remaining 63.6% equity interest in the Hotel del Coronado, resulting in the Hotel del Coronado becoming wholly-owned by us. In connection with the acquisition, we consolidated the Hotel del Coronado and became fully obligated under the entire outstanding balance of the mortgage and mezzanine loans secured by the Hotel del Coronado.

(f)    

On January 29, 2015, we closed on the acquisition of the Montage Laguna Beach resort. In connection with the acquisition, we assumed the outstanding balance of the mortgage loan secured by the Montage Laguna Beach resort. We recorded the mortgage loan at its fair value, which included a debt discount, which is being amortized as additional interest expense over the maturity period of the loan.

 

Debt Summary (Continued)
(dollars in thousands)




Future scheduled debt principal payments (including extension options) are as follows:




Years ending December 31,


Amount

2015 (remainder)


$

118,439


2016


2,031


2017


394,123


2018


477,299


2019


122,433


Thereafter


741,711




1,856,036


Unamortized discount


(1,022)




$

1,855,014





Percent of fixed rate debt


39.1

%

Weighted average interest rate (g)


3.98

%

Weighted average maturity of fixed rate debt (debt with maturity of greater than one year)


4.66




(g)  

Excludes the amortization of deferred financing costs.

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/strategic-hotels--resorts-reports-first-quarter-2015-results-300076606.html

SOURCE Strategic Hotels & Resorts, Inc.

Copyright 2015 PR Newswire