Chesapeake Lodging Trust (NYSE:CHSP), a lodging real estate
investment trust (REIT), reported today its financial results for
the quarter ended March 31, 2016.
HIGHLIGHTS
- RevPAR: 10.1% pro forma increase for
the hotel portfolio over the same period in 2015.
- Adjusted Hotel
EBITDA Margin: 360 basis point pro forma increase
to 28.5% for the hotel portfolio over the same period in 2015.
- Adjusted Hotel
EBITDA: $40.1 million.
- Adjusted
Corporate EBITDA: $34.8 million.
- Adjusted
FFO: $26.0 million or $0.44 per diluted common
share.
- Financings: Subsequent to quarter end,
prepaid without penalty its previous Hyatt Regency Boston
loan.
CONSOLIDATED FINANCIAL RESULTS
The following is a summary of the consolidated financial results
for the three months ended March 31, 2016 and 2015 (in
millions, except share and per share amounts):
Three Months Ended March 31, 2016
2015 Total revenue $ 140.6 $ 109.3 Net income
(loss) available to common shareholders $ 7.6 $ (0.9 ) Net income
(loss) per diluted common share $ 0.13 $ (0.02 ) Adjusted
Hotel EBITDA $ 40.1 $ 25.3 Adjusted Corporate EBITDA $ 34.8
$ 20.7 AFFO available to common shareholders $ 26.0 $ 14.3
AFFO per diluted common share $ 0.44 $ 0.26 Weighted-average
number of diluted common shares outstanding 59,247,219 54,178,494
HOTEL OPERATING RESULTS
Management assesses the operating performance of its hotels
irrespective of the hotel owner during the periods compared using
the following key operating metrics: occupancy, ADR, RevPAR,
Adjusted Hotel EBITDA, and Adjusted Hotel EBITDA Margin. The Trust
uses the term "pro forma" to refer to metrics that include, or
comparisons of metrics that are based on, the operating results of
hotels under previous ownership for either a portion of or the
entire period. As of March 31, 2016, the Trust owned 22 hotels.
Since two of its hotels owned as of March 31, 2016 were acquired
during 2015, the key operating metrics below reflect the pro forma
operating results for those hotels for all, or a certain period, of
the three months ended March 31, 2015.
Included in the following table are comparisons of the key
operating metrics for the hotel portfolio for the three months
ended March 31, 2016 and 2015 (in thousands, except for
ADR and RevPAR):
Three Months Ended March 31, 2016
2015(1) Change Occupancy 78.8 %
72.0 % 680 bps ADR $ 216.28 $ 214.86 0.7% RevPAR $ 170.35 $ 154.78
10.1% Adjusted Hotel EBITDA $ 40,051 $ 31,668 26.5% Adjusted
Hotel EBITDA Margin 28.5 % 24.9 % 360 bps __________ (1)
Includes results of operations for certain hotels prior to
their acquisition by the Trust.
Hotel EBITDA, Adjusted Hotel EBITDA, Adjusted Hotel EBITDA
Margin, Corporate EBITDA, Adjusted Corporate EBITDA, FFO, FFO
available to common shareholders and AFFO available to common
shareholders are non-GAAP financial measures within the meaning of
the rules of the Securities and Exchange Commission. See the
discussion included in this press release for information regarding
these non-GAAP financial measures.
CAPITAL MARKETS ACTIVITY
The Trust has not sold any common shares under its continuous
at-the-market (ATM) program or repurchased any common shares under
its share repurchase program during 2016.
DIVIDENDS
On January 15, 2016, the Trust paid dividends in the amounts of
$0.40 per share to its common shareholders and $0.484375 per share
to its preferred shareholders, both of record as of December 31,
2015. On March 16, 2016, the Trust declared dividends in the
amounts of $0.40 per share payable to its common shareholders and
$0.484375 per share payable to its preferred shareholders, both of
record as of March 31, 2016. Both dividends were paid on April 15,
2016.
POST-QUARTER ACTIVITY
On April 6, 2016, the Trust prepaid without penalty its previous
mortgage loan secured by the Hyatt Regency Boston, which had an
outstanding principal balance at the time of $88.2 million, with a
borrowing under its revolving credit facility. The Trust is
currently in discussions with a lender on obtaining a commitment
for a new mortgage loan to be secured by the Hyatt Regency
Boston.
On April 14, 2016, the Trust sold the separate, five-room villa
building and related land parcel at the Hyatt Centric Santa Barbara
for $2.1 million. The Trust expects to recognize an approximate
$0.6 million gain on sale of hotel in the second quarter 2016.
2016 OUTLOOK
The Trust is updating its 2016 outlook to incorporate its first
quarter results and recent operating trends and fundamentals. The
updated outlook assumes no acquisitions, dispositions, or financing
transactions beyond the refinance of the Hyatt Regency Boston
mortgage loan, which was prepaid without penalty on April 6, 2016,
and the Courtyard Washington Capitol Hill/Navy Yard mortgage loan,
which is prepayable without penalty on August 1, 2016 (in millions,
except RevPAR and per share amounts):
Second Quarter
2016
Outlook Low High
CONSOLIDATED:
Net income available to common shareholders $ 24.5 $ 26.7 Net
income per diluted common share $ 0.41 $ 0.45 Adjusted
Corporate EBITDA $ 56.7 $ 59.2 AFFO available to common
shareholders $ 42.6 $ 44.9 AFFO per diluted common share $ 0.72 $
0.76 Corporate cash general and administrative expense $ 2.6
$ 2.8 Corporate non-cash general and administrative expense $ 2.4 $
2.4 Weighted-average number of diluted common shares
outstanding 59.2 59.2
22-HOTEL PORTFOLIO:
RevPAR $ 212.00 $ 216.00 Pro forma RevPAR increase over 2015(1) 4.0
% 6.0 % Adjusted Hotel EBITDA $ 61.7 $ 64.4 Adjusted Hotel EBITDA
Margin 36.4 % 37.1 % Pro forma Adjusted Hotel EBITDA Margin
increase over 2015(1) 0 bps 70 bps _____________ (1)
The comparable 2015 period includes results of operations for
certain hotels prior to their acquisition by the Trust.
Full Year
2016
Updated Outlook Previous Outlook Low High Low
High
CONSOLIDATED: Net income
available to common shareholders $ 74.3 $ 80.1 $ 72.9 $ 78.6 Net
income per diluted common share $ 1.26 $ 1.36 $ 1.24 $ 1.34
Adjusted Corporate EBITDA $ 193.6 $ 200.1 $ 193.6 $ 200.1
AFFO available to common shareholders $ 148.5 $ 154.3 $ 147.1 $
152.8 AFFO per diluted common share $ 2.52 $ 2.62 $ 2.50 $ 2.60
Corporate cash general and administrative expense $ 10.0 $
10.8 $ 10.0 $ 10.8 Corporate non-cash general and administrative
expense $ 9.4 $ 9.4 $ 9.4 $ 9.4 Weighted-average number of
diluted common shares outstanding 58.9 58.9 58.9 58.9
22-HOTEL PORTFOLIO: RevPAR $ 195.00 $ 199.00 $ 195.00
$ 199.00 Pro forma RevPAR increase over 2015(1) 5.0 % 7.0 % 5.0 %
7.0 % Adjusted Hotel EBITDA $ 213.0 $ 220.3 $ 213.0 $ 220.3
Adjusted Hotel EBITDA Margin 33.7 % 34.2 % 33.7 % 34.2 % Pro forma
Adjusted Hotel EBITDA Margin increase over 2015(1) 100 bps 150 bps
100 bps 150 bps ___________ (1) The comparable 2015
period includes results of operations for certain hotels prior to
their acquisition by the Trust.
NON-GAAP FINANCIAL MEASURES
The Trust reports the following eight non-GAAP financial
measures that it believes are useful to investors as key measures
of its operating performance: (1) Hotel EBITDA,
(2) Adjusted Hotel EBITDA, (3) Adjusted Hotel EBITDA
Margin, (4) Corporate EBITDA, (5) Adjusted Corporate
EBITDA, (6) FFO, (7) FFO available to common shareholders
and (8) AFFO available to common shareholders. Reconciliations
of these non-GAAP financial measures to the most comparable GAAP
measure are included in the accompanying financial tables.
Hotel EBITDA – Hotel EBITDA is defined as net income before
interest, income taxes, depreciation and amortization, air rights
amortization, corporate general and administrative, and hotel
acquisition costs. The Trust believes that Hotel EBITDA provides
investors a useful financial measure to evaluate the Trust’s hotel
operating performance, excluding the impact of the Trust’s capital
structure (primarily interest), the Trust’s asset base (primarily
depreciation and amortization), and the Trust’s corporate-level
expenses (corporate general and administrative and hotel
acquisition costs).
Adjusted Hotel EBITDA – The Trust further adjusts Hotel EBITDA
for certain additional recurring and non-recurring items.
Specifically, the Trust adjusts for non-cash amortization of
intangible assets and liabilities, including ground lease assets
and unfavorable contract liabilities, deferred franchise costs, and
deferred key money, all of which are recurring items, and gain
(losses) from sales of real estate, which is a non-recurring item.
The Trust believes that Adjusted Hotel EBITDA provides investors
with another useful financial measure to evaluate the Trust’s hotel
operating performance, excluding the effect of these non-cash
items.
Adjusted Hotel EBITDA Margin – Adjusted Hotel EBITDA Margin is
defined as Adjusted Hotel EBITDA as a percentage of total revenues.
The Trust believes that Adjusted Hotel EBITDA Margin provides
investors another useful financial measure to evaluate the Trust’s
hotel operating performance.
Corporate EBITDA – Corporate EBITDA is defined as net income
before interest, income taxes, and depreciation and amortization.
The Trust believes that Corporate EBITDA provides investors a
useful financial measure to evaluate the Trust’s operating
performance, excluding the impact of the Trust’s capital structure
(primarily interest expense) and the Trust’s asset base (primarily
depreciation and amortization).
Adjusted Corporate EBITDA – The Trust further adjusts Corporate
EBITDA for certain additional recurring and non-recurring items.
Specifically, the Trust adjusts for hotel acquisition costs and
non-cash amortization of intangible assets and liabilities,
including air rights contracts, ground lease assets and unfavorable
contract liabilities, deferred franchise costs, and deferred key
money, all of which are recurring items, and gains (losses) from
sales of real estate, which is a non-recurring item. The Trust
believes that Adjusted Corporate EBITDA provides investors with
another financial measure of its operating performance that
provides for greater comparability of its core operating results
between periods.
FFO – The Trust calculates FFO in accordance with standards
established by the National Association of Real Estate Investment
Trusts (NAREIT), which defines FFO as net income (calculated in
accordance with GAAP), excluding depreciation and amortization,
impairment charges of depreciable real estate, gains (losses) from
sales of real estate, the cumulative effect of changes in
accounting principles, and adjustments for unconsolidated
partnerships and joint ventures. Historical cost accounting for
real estate assets implicitly assumes that the value of real estate
assets diminishes predictably over time. Since real estate values
instead have historically risen or fallen with market conditions,
most industry investors consider presentations of operating results
for real estate companies that use historical cost accounting to be
insufficient by themselves. By excluding the effect of depreciation
and amortization and gains (losses) from sales of real estate, both
of which are based on historical cost accounting and which may be
of lesser significance in evaluating current performance, the Trust
believes that FFO provides investors a useful financial measure to
evaluate the Trust’s operating performance.
FFO available to common shareholders – The Trust reduces FFO for
preferred share dividends and dividends declared on and earnings
allocated to unvested time-based awards (consistent with
adjustments required by GAAP in reporting net income available to
common shareholders and related per share amounts). FFO available
to common shareholders provides investors another financial measure
to evaluate the Trust’s operating performance after taking into
account the interests of holders of the Trust’s preferred shares
and unvested time-based awards.
AFFO available to common shareholders – The Trust further
adjusts FFO available to common shareholders for certain additional
recurring and non-recurring items that are not in NAREIT’s
definition of FFO. Specifically, the Trust adjusts for hotel
acquisition costs and non-cash amortization of intangible assets
and liabilities, including air rights contracts, ground lease
assets and unfavorable contract liabilities, deferred franchise
costs, and deferred key money, all of which are recurring items.
The Trust believes that AFFO available to common shareholders
provides investors with another financial measure of its operating
performance that provides for greater comparability of its core
operating results between periods.
CONFERENCE CALL
The Trust will host a conference call on Thursday, April 28,
2016 at 5:00 p.m. Eastern Time to discuss its financial results.
Interested individuals are invited to listen to the call by dialing
(877) 683-0303 (U.S./Canadian callers) or (706) 643-5037
(International callers). The conference call ID is 75010701. A
simultaneous webcast of the call will be available on the Trust’s
website at www.chesapeakelodgingtrust.com. It is recommended
that participants call or log on 10 minutes ahead of the scheduled
start time to ensure proper connection.
A replay of the conference call will be available two hours
after the live call until midnight on May 5, 2016. To access the
replay, dial (855) 859-2056 (U.S./Canadian callers) or
(404) 537-3406 (International callers). The conference call ID
is 75010701. A webcast replay and transcript of the conference call
will be archived and available on the Trust’s website for 12
months.
ABOUT CHESAPEAKE LODGING TRUST
Chesapeake Lodging Trust is a self-advised lodging real estate
investment trust (REIT) focused on investments primarily in
upper-upscale hotels in major business and convention markets and,
on a selective basis, premium select-service hotels in urban
settings or unique locations in the United States. The Trust owns
22 hotels with an aggregate of 6,694 rooms in nine states and the
District of Columbia. Additional information can be found on the
Trust’s website at www.chesapeakelodgingtrust.com.
Note: This press release contains forward-looking statements
within the meaning of federal securities regulations. These
forward-looking statements are identified by their use of terms and
phrases such as “anticipate,” “believe,” “could,” “estimate,”
“expect,” “intend,” “may,” “should,” “plan,” “predict,” “project,”
“will,” “continue” and other similar terms and phrases, including
references to assumptions and forecasts, such as the Trust’s second
quarter and full year 2016 outlook. Forward-looking statements are
not guarantees of future performance and involve known and unknown
risks, uncertainties and other factors which 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: U.S. economic conditions generally and the real
estate market and the lodging industry specifically; management and
performance of the Trust's hotels; supply and demand for hotel
rooms in the Trust's markets; the Trust's competition; the Trust’s
ability to continue to satisfy complex rules in order for it to
remain a REIT for federal income tax purposes; the effects of any
acquisitions, dispositions or financing transactions the Trust may
undertake; and other risks and uncertainties associated with the
Trust’s business described in its filings with the SEC. Although
the Trust 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 information in this
release is as of April 28, 2016, and the Trust undertakes no
obligation to update any forward-looking statement to conform the
statement to actual results or changes in the Trust’s expectations,
except as required by law.
CHESAPEAKE LODGING TRUST
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
March 31, 2016 December 31, 2015
(unaudited) ASSETS Property and equipment, net $ 1,912,310 $
1,926,944 Intangible assets, net 36,269 36,414 Cash and cash
equivalents 46,955 50,544 Restricted cash 43,129 40,361 Accounts
receivable, net 21,587 15,603 Prepaid expenses and other assets
23,662 17,900 Total assets $ 2,083,912 $
2,087,766 LIABILITIES AND SHAREHOLDERS’ EQUITY
Long-term debt $ 777,512 $ 769,748 Accounts payable and accrued
expenses 65,409 62,683 Other liabilities 45,794 45,778
Total liabilities 888,715 878,209
Commitments and contingencies
Preferred shares, $.01 par value;
100,000,000 shares authorized;
Series A Cumulative Redeemable Preferred
Shares; 5,000,000 shares
issued and outstanding ($127,422
liquidation preference)
50 50
Common shares, $.01 par value; 400,000,000
shares authorized;
60,083,747 shares and 59,659,522 shares
issued and outstanding, respectively
601 597 Additional paid-in capital 1,300,053 1,297,877 Cumulative
dividends in excess of net income (105,060 ) (88,675 ) Accumulated
other comprehensive loss (447 ) (292 ) Total shareholders’ equity
1,195,197 1,209,557 Total liabilities and
shareholders’ equity $ 2,083,912 $ 2,087,766
SUPPLEMENTAL CREDIT INFORMATION: Fixed charge coverage
ratio(1) 3.23 3.04 Leverage ratio(1) 31.9 % 32.6 %
______________ (1) Calculated as defined under the Trust’s
revolving credit facility.
CHESAPEAKE LODGING TRUST CONSOLIDATED STATEMENTS OF
OPERATIONS (in thousands, except share and per share
data) (unaudited) Three Months Ended March
31, 2016 2015 REVENUE Rooms $ 103,772 $ 81,594
Food and beverage 30,555 23,398 Other 6,284 4,298
Total revenue 140,611 109,290 EXPENSES Hotel
operating expenses: Rooms 25,501 21,100 Food and beverage 22,766
18,466 Other direct 1,558 1,333 Indirect 50,580 43,005
Total hotel operating expenses 100,405 83,904 Depreciation
and amortization 18,484 14,927 Air rights contract amortization 130
130 Corporate general and administrative 5,266 4,577 Hotel
acquisition costs — 369 Total operating expenses
124,285 103,907 Operating income 16,326 5,383
Interest expense (8,210 ) (7,179 ) Income (loss)
before income taxes 8,116 (1,796 ) Income tax benefit 1,954
3,348 Net income 10,070 1,552 Preferred
share dividends (2,422 ) (2,422 ) Net income (loss) available to
common shareholders $ 7,648 $ (870 ) Net income
(loss) per common share–basic and diluted $ 0.13 $ (0.02 )
Weighted-average number of common shares outstanding: Basic
58,681,525 54,178,494 Diluted 59,247,219 54,178,494
CHESAPEAKE LODGING TRUST CONSOLIDATED
STATEMENTS OF CASH FLOWS (in thousands)
(unaudited) Three Months Ended March 31, 2016
2015 Cash flows from operating
activities: Net income $ 10,070 $ 1,552
Adjustments to reconcile net income to net
cash provided by
operating activities:
Depreciation and amortization 18,484 14,927 Air rights contract
amortization 130 130 Deferred financing costs amortization 466 474
Share-based compensation 2,374 1,792 Other (221 ) (146 ) Changes in
assets and liabilities: Accounts receivable, net (5,984 ) (3,711 )
Prepaid expenses and other assets (2,562 ) (5,973 ) Accounts
payable and accrued expenses 2,323 (2,531 ) Other liabilities (11 )
(10 ) Net cash provided by operating activities 25,069 6,504
Cash flows from investing activities: Acquisition of
hotel, net of cash acquired — (153,592 ) Deposit on hotel
acquisition — (6,150 ) Improvements and additions to hotels (3,850
) (12,917 ) Change in restricted cash (2,768 ) 2,631 Net
cash used in investing activities (6,618 ) (170,028 ) Cash
flows from financing activities: Proceeds from sale of common
shares, net of underwriting fees — 153,962 Payment of offering
costs related to sale of common shares — (184 ) Borrowings under
revolving credit facility 25,000 190,000 Repayments under revolving
credit facility (15,000 ) (155,000 ) Scheduled principal payments
on mortgage debt (2,649 ) (2,584 ) Payment of deferred financing
costs — (2,321 ) Deposit on loan application (3,200 ) — Payment of
dividends to common shareholders (23,575 ) (16,281 ) Payment of
dividends to preferred shareholders (2,422 ) (2,422 ) Repurchase of
common shares (194 ) (1,690 ) Net cash provided by (used in)
financing activities (22,040 ) 163,480 Net decrease in cash
(3,589 ) (44 ) Cash and cash equivalents, beginning of period
50,544 29,326 Cash and cash equivalents, end of
period $ 46,955 $ 29,282
CHESAPEAKE LODGING TRUST
RECONCILIATION OF NON-GAAP FINANCIAL
MEASURES
(in thousands, except share and per
share data)
(unaudited)
The following table reconciles net income to Hotel
EBITDA, Adjusted Hotel EBITDA, pro forma Adjusted Hotel EBITDA, and
pro forma Adjusted Hotel EBITDA Margin for the three months ended
March 31, 2016 and 2015: Three Months
Ended March 31, 2016 2015 Net income $ 10,070
$ 1,552
Add:
Interest expense
8,210 7,179 Depreciation and amortization 18,484 14,927 Air rights
contract amortization 130 130 Corporate general and administrative
5,266 4,577 Hotel acquisition costs — 369
Less:
Income tax benefit
(1,954 ) (3,348 ) Hotel EBITDA 40,206 25,386
Less:
Non-cash amortization(1)
(155 ) (81 ) Adjusted Hotel EBITDA 40,051 25,305
Add:
Prior owner Hotel EBITDA(2)
— 6,363 Pro forma Adjusted Hotel EBITDA $ 40,051
$ 31,668 Total revenue $ 140,611 $ 109,290
Add:
Prior owner total revenue(2)
— 18,044 Pro forma total revenue $ 140,611 $
127,334 Pro forma Adjusted Hotel EBITDA Margin 28.5 %
24.9 % _____________ (1) Reflects non-cash
amortization of ground lease asset, deferred franchise costs,
deferred key money, and unfavorable contract liability. (2)
Reflects results of operations for certain hotels prior to our
acquisition.
The following table reconciles net income to Corporate EBITDA
and Adjusted Corporate EBITDA for the three months ended
March 31, 2016 and 2015:
Three Months Ended March 31, 2016
2015
Net income
$ 10,070 $ 1,552
Add:
Interest expense
8,210 7,179 Depreciation and amortization 18,484 14,927
Less:
Income tax benefit
(1,954 ) (3,348 ) Corporate EBITDA 34,810 20,310
Add:
Hotel acquisition costs
— 369
Less:
Non-cash amortization(1)
(25 ) 49 Adjusted Corporate EBITDA $ 34,785 $ 20,728
____________ (1) Reflects non-cash
amortization of ground lease asset, deferred franchise costs,
deferred key money, unfavorable contract liability, and air rights
contract.
The following table reconciles net income to FFO, FFO available
to common shareholders, and AFFO available to common shareholders
for the three months ended March 31, 2016 and 2015:
Three Months Ended March 31, 2016
2015 Net income $ 10,070 $ 1,552
Add:
Depreciation and amortization
18,484 14,927 FFO 28,554 16,479
Less:
Preferred share dividends
(2,422 ) (2,422 ) Dividends declared on unvested time-based awards
(144 ) (137 ) Undistributed earnings allocated to unvested
time-based awards — — FFO available to common
shareholders 25,988 13,920
Add:
Hotel acquisition costs
— 369 Non-cash amortization(1) (25 ) 49 AFFO available to
common shareholders $ 25,963 $ 14,338 FFO per
common share–basic and diluted $ 0.44 $ 0.26 AFFO per common
share–basic and diluted $ 0.44 $ 0.26 ____________ (1)
Reflects non-cash amortization of ground lease asset,
deferred franchise costs, deferred key money, unfavorable contract
liability, and air rights contract.
The following table reconciles forecasted net income to Hotel
EBITDA, Adjusted Hotel EBITDA, and Adjusted Hotel EBITDA Margin for
the three months ending June 30, 2016 and year ending December 31,
2016:
Three Months EndingJune 30, 2016
Year EndingDecember 31, 2016
Low High Low High Net
income $ 27,060 $ 29,310 $ 84,560 $ 90,310
Add:
Interest expense
7,880 7,880 32,310 32,310 Income tax expense 3,650 3,850 2,500
3,250 Depreciation and amortization 18,720 18,720 74,860 74,860 Air
rights contract amortization 130 130 520 520 Corporate general and
administrative 4,970 5,170 19,420 20,170
Hotel EBITDA 62,410 65,060 214,170 221,420
Less:
Non-cash amortization(1)
(160 ) (160 ) (620 ) (620 ) Gain on sale of hotel (550 ) (550 )
(550 ) (550 ) Adjusted Hotel EBITDA $ 61,700 $ 64,350
$ 213,000 $ 220,250 Total revenue $ 169,400 $
173,400 $ 631,500 $ 643,500 Adjusted Hotel EBITDA Margin
36.4 % 37.1 % 33.7 % 34.2 % _____________ (1)
Reflects non-cash amortization of ground lease asset, deferred
franchise costs, deferred key money, and unfavorable contract
liability.
The following table reconciles forecasted net income to
Corporate EBITDA and Adjusted Corporate EBITDA for the three months
ending June 30, 2016 and year ending December 31, 2016:
Three Months EndingJune 30, 2016
Year EndingDecember 31, 2016
Low High Low High Net
income $ 27,060 $ 29,310 $ 84,560 $ 90,310
Add:
Interest expense
7,880 7,880 32,310 32,310 Income tax expense 3,650 3,850 2,500
3,250 Depreciation and amortization 18,720 18,720
74,860 74,860 Corporate EBITDA 57,310 59,760 194,230
200,730
Less:
Non-cash amortization(1)
(30 ) (30 ) (100 ) (100 ) Gain on sale of hotel (550 ) (550 ) (550
) (550 ) Adjusted Corporate EBITDA $ 56,730 $ 59,180
$ 193,580 $ 200,080 ____________ (1)
Reflects non-cash amortization of ground lease asset, deferred
franchise costs, deferred key money, unfavorable contract
liability, and air rights contract.
The following table reconciles forecasted net income to FFO, FFO
available to common shareholders, and AFFO available to common
shareholders for the three months ending June 30, 2016 and year
ending December 31, 2016:
Three Months EndingJune 30, 2016
Year EndingDecember 31, 2016
Low High Low High Net
income $ 27,060 $ 29,310 $ 84,560 $ 90,310
Add:
Depreciation and amortization
18,720 18,720 74,860 74,860
Less:
Gain on sale of hotel
(550 ) (550 ) (550 ) (550 ) FFO 45,230 47,480 158,870 164,620
Less:
Preferred share dividends
(2,420 ) (2,420 ) (9,690 ) (9,690 ) Dividends declared on unvested
time-based awards (150 ) (150 ) (560 ) (560 ) Undistributed
earnings allocated to unvested time-based awards (10 ) (10 ) —
— FFO available to common shareholders 42,650 44,900
148,620 154,370
Less:
Non-cash amortization(1)
(30 ) (30 ) (100 ) (100 ) AFFO available to common shareholders $
42,620 $ 44,870 $ 148,520 $ 154,270
FFO per common share: Basic $ 0.73 $ 0.76 $ 2.53 $ 2.63
Diluted $ 0.72 $ 0.76 $ 2.52 $ 2.62 AFFO per common share:
Basic $ 0.73 $ 0.76 $ 2.53 $ 2.63 Diluted $ 0.72 $ 0.76 $ 2.52 $
2.62 Weighted-average number of common shares outstanding:
Basic 58,722 58,722 58,765 58,765 Diluted 59,248 59,248 58,860
58,860 ____________ (1) Reflects non-cash
amortization of ground lease asset, deferred franchise costs,
deferred key money, unfavorable contract liability, and air rights
contract.
CHESAPEAKE LODGING TRUST CURRENT HOTEL
PORTFOLIO Hotel Location Rooms Acquisition Date 1
Hyatt Regency Boston Boston, MA 502 March 18,
2010 2 Hilton Checkers Los Angeles Los Angeles, CA 193 June 1, 2010
3 Boston Marriott Newton Newton, MA 430 July 30, 2010 4 Le Meridien
San Francisco San Francisco, CA 360 December 15, 2010 5 Homewood
Suites Seattle Convention Center Seattle, WA 195 May 2, 2011 6 W
Chicago – City Center Chicago, IL 403 May 10, 2011 7 Hotel Indigo
San Diego Gaslamp Quarter San Diego, CA 210 June 17, 2011 8
Courtyard Washington Capitol Hill/Navy Yard Washington, DC 204 June
30, 2011 9 Hotel Adagio San Francisco, Autograph Collection San
Francisco, CA 171 July 8, 2011 10 Denver Marriott City Center
Denver, CO 613 October 3, 2011 11 Hyatt Herald Square New York New
York, NY 122 December 22, 2011 12 W Chicago – Lakeshore Chicago, IL
520 August 21, 2012 13 Hyatt Regency Mission Bay Spa and Marina San
Diego, CA 429 September 7, 2012 14 The Hotel Minneapolis, Autograph
Collection Minneapolis, MN 222 October 30, 2012 15 Hyatt Place New
York Midtown South New York, NY 185 March 14, 2013 16 W New Orleans
– French Quarter New Orleans, LA 97 March 28, 2013 17 Le Meridien
New Orleans New Orleans, LA 410 April 25, 2013 18 Hyatt Centric
Fisherman’s Wharf San Francisco, CA 316 May 31, 2013 19 Hyatt
Centric Santa Barbara Santa Barbara, CA 200 June 27, 2013 20 JW
Marriott San Francisco Union Square San Francisco, CA 337 October
1, 2014 21 Royal Palm South Beach Miami, a Tribute Portfolio Resort
Miami Beach, FL 393 March 9, 2015 22 Ace Hotel and Theater Downtown
Los Angeles Los Angeles, CA 182 April 30, 2015 6,694
View source
version on businesswire.com: http://www.businesswire.com/news/home/20160428006756/en/
Chesapeake Lodging TrustDouglas W. Vicari, 410-972-4142
Chesapeake Lodging (NYSE:CHSP)
Historical Stock Chart
From Mar 2024 to Apr 2024
Chesapeake Lodging (NYSE:CHSP)
Historical Stock Chart
From Apr 2023 to Apr 2024