UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 6, 2013
RLJ LODGING TRUST
(Exact name of registrant as specified in its charter)
Maryland |
|
001-35169 |
|
27-4706509 |
(State or other jurisdiction of incorporation) |
|
(Commission File Number) |
|
(IRS Employer Identification Number) |
3 Bethesda Metro Center |
|
20814 |
(Address of principal executive offices) |
|
(Zip Code) |
(301) 280-7777
(Registrants telephone number, including area code)
Not applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition.
On August 6, 2013, RLJ Lodging Trust (the Company) issued a press release announcing its financial results for the three and six months ended June 30, 2013. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
The information included in this Current Report on Form 8-K (including Exhibit 99.1 hereto) shall not be deemed filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing made by the Company under the Exchange Act or the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.
Item 9.01. Financial Statements and Exhibits.
(a) Not applicable.
(b) Not applicable.
(c) Not applicable.
(d) The following exhibits are filed as part of this report:
Exhibit |
|
Description |
99.1 |
|
Press release dated August 6, 2013, issued by RLJ Lodging Trust, providing financial results for the three and six months ended June 30, 2013. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
RLJ LODGING TRUST | |
|
| |
Date: August 6, 2013 |
By: |
/s/ Thomas J. Baltimore, Jr. |
|
|
Thomas J. Baltimore, Jr. |
|
|
President, Chief Executive Officer and Trustee |
EXHIBIT LIST
Exhibit |
|
Description |
99.1 |
|
Press release dated August 6, 2013, issued by RLJ Lodging Trust, providing financial results for the three and six months ended June 30, 2013. |
Exhibit 99.1
Press Release
RLJ Lodging Trust Reports Second Quarter 2013 Results
- Second quarter Pro forma RevPAR increased 8.7%
- Second quarter Pro forma Hotel EBITDA Margin increased 124 basis points
Bethesda, MD, August 6, 2013 RLJ Lodging Trust (the Company) (NYSE: RLJ) today reported results for the three and six months ended June 30, 2013.
Second Quarter Highlights
· Pro forma RevPAR increased 8.7%, Pro forma ADR increased 6.3% and Pro forma Occupancy increased 2.3%
· Pro forma Hotel EBITDA Margin increased 124 basis points to 37.5%
· Pro forma Consolidated Hotel EBITDA increased 12.6% to $99.5 million
· Adjusted FFO increased 34.1% to $74.8 million
· Acquired two hotels for a total investment of $104.8 million in key gateway markets
· Declared a cash dividend of $0.205 per share for the quarter
Our industry-leading results this quarter once again demonstrate the strength of our well-diversified portfolio and effective asset management, commented Thomas J. Baltimore, Jr., President and Chief Executive Officer. We remain committed to maximizing shareholder value through selective acquisitions in high-barrier markets, value-add renovations, and conservative balance sheet management. As the economy continues to improve, we believe that our various value-enhancing strategies will continue to position us to deliver outsized growth.
Financial and Operating Results
Performance metrics such as Occupancy, Average Daily Rate (ADR), Revenue Per Available Room (RevPAR), Hotel EBITDA, and Hotel EBITDA Margin are pro forma. The prefix pro forma as defined by the Company, denotes operating results which include results for periods prior to its ownership. Pro forma RevPAR and Pro forma Hotel EBITDA Margin are reported on a comparable basis and therefore exclude non-comparable hotels that were not open for operation or closed for renovations for comparable periods. Explanations of EBITDA, Adjusted EBITDA, Hotel EBITDA, FFO, and Adjusted FFO, as well as reconciliations of those measures to net income or loss, if applicable, are included at the end of this release.
Pro forma RevPAR for the three months ended June 30, 2013, increased 8.7% over the comparable period in 2012, driven by an increase in Pro forma ADR of 6.3% and an increase in Pro forma Occupancy of 2.3%. Among the Companys top six markets, the best performers in the quarter were Houston and Austin which experienced RevPAR growth of 14.8% and 14.3%, respectively. For the six months ended June 30, 2013, Pro forma RevPAR increased 9.8% over the comparable period in 2012, driven by an increase in Pro forma ADR of 6.6% and an increase in Pro forma Occupancy of 2.9%.
Pro forma Hotel EBITDA Margin for the three months ended June 30, 2013, increased 124 basis points over the comparable period in 2012 to 37.5%. For the six months ended June 30, 2013, Pro forma Hotel EBITDA Margin increased 134 basis points over the comparable period in 2012 to 34.8%.
Pro forma Consolidated Hotel EBITDA includes the results of non-comparable hotels. For the three months ended June 30, 2013, Pro forma Consolidated Hotel EBITDA increased $11.1 million to $99.5 million, representing a 12.6% increase over the comparable period in 2012. For the six months ended June 30, 2013, Pro forma Consolidated Hotel EBITDA increased $21.5 million to $171.1 million, representing a 14.4% increase over the comparable period in 2012.
Adjusted EBITDA for the three months ended June 30, 2013, increased $15.8 million to $92.1 million, representing a 20.8% increase over the comparable period in 2012. For the six months ended June 30, 2013, Adjusted EBITDA increased $28.0 million to $153.4 million, representing an increase of 22.4% over the comparable period in 2012.
Adjusted FFO for the three months ended June 30, 2013, increased $19.0 million to $74.8 million, representing a 34.1% increase over the comparable period in 2012. For the six months ended June 30, 2013, Adjusted FFO increased $34.5 million to $118.8 million, representing a 41.0% increase over the comparable period in 2012. Adjusted FFO per diluted share and unit for the three and six months ended June 30, 2013, was $0.61 and $1.03, respectively, based on the Companys diluted weighted-average common shares and units outstanding of 123.2 million and 115.8 million for each period, respectively.
Net income attributable to common shareholders for the three months ended June 30, 2013, was $40.5 million, compared to $18.9 million in the comparable period in 2012. For the six months ended June 30, 2013, net income attributable to common shareholders was $49.0 million, compared to $12.4 million in the comparable period in 2012. The results for both the three and six months ended June 30, 2013, include a $2.4 million gain on extinguishment of debt related to the disposition of one hotel.
Net cash flow from operating activities for the six months ended June 30, 2013, totaled $99.7 million compared to $58.2 million for the comparable period in 2012.
Acquisitions/Dispositions
During the three months ended June 30, 2013, the Company acquired two assets in major gateway markets that exhibit attractive demand and supply fundamentals: the 399-room Courtyard by Marriott Waikiki Beach in Honolulu, HI, and the 150-room Vantaggio Suites Cosmo in San Francisco, CA.
On June 17, 2013, the Company acquired the long-term leasehold interest in the 399-room Courtyard by Marriott Waikiki Beach for a purchase price of $75.3 million, or approximately $189,000 per key. The purchase price represents a forward capitalization rate of approximately 7.8% based on the hotels projected 2014 net operating income.
On June 21, 2013, the Company acquired the 150-room Vantaggio Suites Cosmo in San Francisco, CA, for a purchase price of $29.5 million, or approximately $197,000 per key. The hotel is currently closed for an extensive $13.0 million multi-phase conversion to a Courtyard by Marriott, which is expected to be completed by the end of 2014. The total investment, including capital expenditures, will represent a forward capitalization rate of approximately 7.8% based on the hotels projected 2015 net operating income.
During the quarter, the Company also disposed of one hotel. On May 30, 2013, the Company transferred title of the SpringHill Suites Southfield to its lenders pursuant to a deed in lieu of foreclosure, a process that the Company initiated over 18 months ago. The Company removed the hotels net assets and liabilities from its combined
consolidated balance sheet and recorded a gain on extinguishment of debt of approximately $2.4 million to discontinued operations.
Balance Sheet and Capital Expenditures
As of June 30, 2013, the Company had $262.9 million of unrestricted cash on its balance sheet and $300.0 million available on its unsecured revolving credit facility. The Company had $1.4 billion of outstanding debt. The Companys ratio of net debt to Adjusted EBITDA for the trailing twelve month period was 3.6 times.
In 2013, the Company plans to renovate 25 hotels for approximately $40.0 million to $45.0 million. The majority of these hotels are scheduled to be renovated in the fourth quarter.
Dividends
The Companys Board of Trustees declared a cash dividend of $0.205 per common share of beneficial interest in the second quarter. The dividend was paid on July 15, 2013, to shareholders of record as of June 28, 2013.
2013 Outlook
Based on the Companys recent acquisitions and second quarter performance, the Company is increasing its 2013 outlook. The outlook excludes potential future acquisitions and dispositions, which could result in a material change to the Companys outlook. The 2013 outlook is also based on a number of other assumptions, many of which are outside the Companys control and all of which are subject to change. Pro forma operating statistics include results for periods prior to the Companys ownership and therefore assume the hotels were owned since January 1, 2012. Pro forma Consolidated Hotel EBITDA includes approximately $5.9 million of prior ownership Hotel EBITDA from hotel acquisitions made in the first six months of 2013 that is not included in the Companys corporate Adjusted EBITDA or Adjusted FFO. For the full year 2013, the Company anticipates:
|
|
Current Outlook |
|
Prior Outlook |
|
Pro forma RevPAR growth (1) |
|
6.5% to 8.0% |
|
6.0% to 8.0% |
|
Pro forma Hotel EBITDA Margin (1) |
|
34.0% to 35.0% |
|
34.0% to 35.0% |
|
Pro forma Consolidated Hotel EBITDA |
|
$328.0M to $348.0M |
|
$320.0M to $340.0M |
|
Corporate Cash General and Administrative expenses |
|
$23.5M to $24.5M |
|
$23.5M to $24.5M |
|
(1) Results exclude two non-comparable hotels, the Hotel Indigo New Orleans Garden District and the Vantaggio Suites Cosmo in San Francisco. The Hotel Indigo New Orleans Garden District was closed for most of 2012 due to a conversion upgrade. The Vantaggio Suites Cosmo is closed for conversion to a Courtyard by Marriott.
Earnings Call
The Company will conduct its quarterly analyst and investor conference call on August 7, 2013, at 10:00 a.m. (Eastern Time). The conference call can be accessed by dialing (877) 705-6003 or (201) 493-6725 for international participants and requesting RLJ Lodging Trusts second quarter earnings conference call. Additionally, a live webcast of the conference call will be available through the Companys website at http://rljlodgingtrust.com. A replay of the conference call webcast will be archived and available online through the Investor Relations section of the Companys website.
About Us
RLJ Lodging Trust is a self-advised, publicly traded real estate investment trust focused on acquiring premium-branded, focused-service and compact full-service hotels. The Company owns 149 properties, comprised of 147 hotels with approximately 22,300 rooms and two planned hotel conversions, located in 22 states and the District of Columbia.
Forward Looking Statements
The following information contains certain statements, other than purely historical information, including estimates, projections, statements relating to the Companys business plans, objectives and expected operating results, and the assumptions upon which those statements are based, that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements generally are identified by the use of the words believe, project, expect, anticipate, estimate, plan, may, will, will continue, intend, should, may or similar expressions. Although the Company believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, beliefs and expectations, such forward-looking statements are not predictions of future events or guarantees of future performance and the Companys actual results could differ materially from those set forth in the forward-looking statements. Some factors that might cause such a difference include the following: the current global economic uncertainty, increased direct competition, changes in government regulations or accounting rules, changes in local, national and global real estate conditions, declines in the lodging industry, seasonality of the lodging industry, risks related to natural disasters, such as earthquakes and hurricanes, hostilities, including future terrorist attacks or fear of hostilities that affect travel, the Companys ability to obtain lines of credit or permanent financing on satisfactory terms, changes in interest rates, access to capital through offerings of the Companys common and preferred shares of beneficial interest, or debt, the Companys ability to identify suitable acquisitions, the Companys ability to close on identified acquisitions and integrate those businesses and inaccuracies of the Companys accounting estimates. Given these uncertainties, undue reliance should not be placed on such statements. Except as required by law, the Company undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise. The Company cautions investors not to place undue reliance on these forward-looking statements and urge investors to carefully review the disclosures the Company makes concerning risks and uncertainties in the sections entitled Risk Factors, Forward-Looking Statements, and Managements Discussion and Analysis of Financial Condition and Results of Operations in the Companys Annual Report, as well as risks, uncertainties and other factors discussed in other documents filed by the Company with the SEC.
###
Additional Contacts:
Leslie D. Hale, Chief Financial Officer, RLJ Lodging Trust (301) 280-7774
For additional information or to receive press releases via email, please visit our website:
http://rljlodgingtrust.com
RLJ Lodging Trust
Non-GAAP Definitions
Non-Generally Accepted Accounting Principles (GAAP) Financial Measures
The Company considers the following non-GAAP financial measures useful to investors as key supplemental measures of its performance: (1) FFO, (2) Adjusted FFO, (3) EBITDA, (4) Adjusted EBITDA, and (5) Hotel EBITDA. These non-GAAP financial measures should be considered along with, but not as alternatives to, net income or loss as a measure of its operating performance. FFO, Adjusted FFO, EBITDA, Adjusted EBITDA, and Hotel EBITDA as calculated by the Company, may not be comparable to other companies that do not define such terms exactly as the Company.
Funds From Operations (FFO)
The Company calculates FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which defines FFO as net income or loss (calculated in accordance with GAAP), excluding gains or losses from sales of real estate, items classified by GAAP as extraordinary, the cumulative effect of changes in accounting principles, plus depreciation and amortization, 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 real estate industry investors consider FFO to be helpful in evaluating a real estate companys operations. The Company believes that the presentation of FFO provides useful information to investors regarding the Companys operating performance by excluding the effect of depreciation and amortization, gains or losses from sales for real estate, extraordinary items and the portion of items related to unconsolidated entities, all of which are based on historical cost accounting, and that FFO can facilitate comparisons of operating performance between periods and between real estate investment trusts (REITs), even though FFO does not represent an amount that accrues directly to common shareholders.
The Companys calculation of FFO may not be comparable to measures calculated by other companies who do not use the NAREIT definition of FFO or do not calculate FFO per diluted share in accordance with NAREIT guidance. Additionally, FFO may not be helpful when comparing the Company to non-REITs. The Company presents FFO attributable to common shareholders, which includes units of limited partnership interest (OP units) in RLJ Lodging Trust, L.P., the Companys operating partnership, because the OP units are redeemable for common shares of the Company. The Company believes it is meaningful for the investor to understand FFO attributable to all common shares and OP units.
Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)
EBITDA is defined as net income or loss excluding: (1) interest expense; (2) provision for income taxes, including income taxes applicable to sales of assets; and (3) depreciation and amortization. The Company considers EBITDA useful to an investor in evaluating and facilitating comparisons of its operating performance between periods and between REITs by removing the impact of its capital structure (primarily interest expense) and asset base (primarily depreciation and amortization) from its operating results. In addition, EBITDA is used as one measure in determining the value of hotel acquisitions and dispositions. The Company presents EBITDA attributable to common shareholders, which includes OP units, because the OP units are redeemable for common shares of the Company. The Company believes it is meaningful for the investor to understand EBITDA attributable to all common shares and OP units.
Hotel EBITDA
With respect to Hotel EBITDA, the Company believes that excluding the effect of corporate-level expenses, non-cash items, and the portion of these items related to unconsolidated entities, provides a more complete understanding of the operating results over which individual hotels and operators have direct control. The Company believes property-level results provide investors with supplemental information about the ongoing operational performance of the Companys hotels and the effectiveness of third-party management companies operating the Companys business on a property-level basis.
Pro forma Hotel EBITDA includes hotel results from prior ownership periods and excludes non-comparable hotels which were not open for operation or closed for renovations for comparable periods. Pro forma Consolidated Hotel EBITDA includes hotel results from prior ownership periods and includes the results of non-comparable hotels which were not open for operation or closed for renovations during the comparable periods.
Adjustments to FFO and EBITDA
The Company adjusts FFO and EBITDA for certain additional items, such as transaction and pursuit costs, the amortization of share-based compensation, and certain other expenses that the Company considers outside the normal course of business. The Company believes that Adjusted FFO and Adjusted EBITDA provide useful supplemental information to investors regarding its ongoing operating performance that, when considered with net income, EBITDA and FFO, is beneficial to an investors understanding of its operating performance. The Company adjusts EBITDA and FFO for the following items, as applicable:
· Transaction and Pursuit Costs: The Company excludes transaction and pursuit costs expensed during the period because it believes they do not reflect the underlying performance of the Company.
· Non-Cash Expenses: The Company excludes the effect of certain non-cash items because it believes they do not reflect the underlying performance of the Company. In 2013 and 2012, the Company excluded the amortization of share based compensation. In 2013, the Company excluded a non-cash gain on the extinguishment of debt related to the disposition of one hotel. In 2012, the Company excluded a non-cash loss on disposal of furniture, fixtures, and equipment associated with assets under renovation.
· Other Non-operational Expenses: The Company excludes the effect of certain non-operational expenses because it believes they do not reflect the underlying performance of the Company. In 2013 and 2012, the Company excluded legal expenses it considered outside the normal course of business.
RLJ Lodging Trust
Combined Consolidated Balance Sheets
(Amounts in thousands, except share and per share data)
|
|
June 30, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
(unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Investment in hotel and other properties, net |
|
$ |
3,221,671 |
|
$ |
3,073,483 |
|
Investment in loans |
|
12,357 |
|
12,426 |
| ||
Cash and cash equivalents |
|
262,897 |
|
115,861 |
| ||
Restricted cash reserves |
|
65,088 |
|
64,787 |
| ||
Hotel and other receivables, net of allowance of $313 and $194, respectively |
|
33,781 |
|
22,738 |
| ||
Deferred financing costs, net |
|
9,619 |
|
11,131 |
| ||
Deferred income tax asset |
|
2,381 |
|
2,206 |
| ||
Purchase deposits |
|
7,233 |
|
9,910 |
| ||
Prepaid expense and other assets |
|
38,822 |
|
33,843 |
| ||
Total Assets |
|
$ |
3,653,849 |
|
$ |
3,346,385 |
|
|
|
|
|
|
| ||
Liabilities and Equity |
|
|
|
|
| ||
Borrowings under revolving credit facility |
|
$ |
|
|
$ |
16,000 |
|
Mortgage loans |
|
985,558 |
|
997,651 |
| ||
Term loans |
|
400,000 |
|
400,000 |
| ||
Accounts payable and accrued expense |
|
81,114 |
|
87,575 |
| ||
Deferred income tax liability |
|
4,041 |
|
4,064 |
| ||
Advance deposits and deferred revenue |
|
11,832 |
|
8,508 |
| ||
Accrued interest |
|
2,093 |
|
2,284 |
| ||
Distributions payable |
|
26,111 |
|
22,392 |
| ||
Total Liabilities |
|
1,510,749 |
|
1,538,474 |
| ||
|
|
|
|
|
| ||
Equity |
|
|
|
|
| ||
Shareholders equity: |
|
|
|
|
| ||
Preferred shares of beneficial interest, $0.01 par value, 50,000,000 shares authorized; zero shares issued and outstanding at June 30, 2013 and December 31, 2012, respectively. |
|
|
|
|
| ||
Common shares of beneficial interest, $0.01 par value, 450,000,000 shares authorized; 122,735,453 and 106,565,516 shares issued and outstanding at June 30, 2013 and December 31, 2012, respectively. |
|
1,227 |
|
1,066 |
| ||
Additional paid-in-capital |
|
2,173,483 |
|
1,841,449 |
| ||
Accumulated other comprehensive income |
|
4,527 |
|
|
| ||
Distributions in excess of net earnings |
|
(54,409 |
) |
(52,681 |
) | ||
Total shareholders equity |
|
2,124,828 |
|
1,789,834 |
| ||
|
|
|
|
|
| ||
Noncontrolling interest |
|
|
|
|
| ||
Noncontrolling interest in joint venture |
|
6,921 |
|
6,766 |
| ||
Noncontrolling interest in Operating Partnership |
|
11,351 |
|
11,311 |
| ||
Total noncontrolling interest |
|
18,272 |
|
18,077 |
| ||
Total equity |
|
2,143,100 |
|
1,807,911 |
| ||
Total liabilities and equity |
|
$ |
3,653,849 |
|
$ |
3,346,385 |
|
RLJ Lodging Trust
Combined Consolidated Statements of Operations
(Amounts in thousands, except share and per share data)
(Unaudited)
|
|
For the three months ended |
|
For the six months ended |
| ||||||||
|
|
June 30, |
|
June 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Revenue |
|
|
|
|
|
|
|
|
| ||||
Operating revenue |
|
|
|
|
|
|
|
|
| ||||
Room revenue |
|
$ |
229,111 |
|
$ |
194,396 |
|
$ |
415,098 |
|
$ |
352,587 |
|
Food and beverage revenue |
|
25,113 |
|
22,402 |
|
48,343 |
|
41,906 |
| ||||
Other operating department revenue |
|
7,351 |
|
6,003 |
|
13,569 |
|
11,105 |
| ||||
Total revenue |
|
261,575 |
|
222,801 |
|
477,010 |
|
405,598 |
| ||||
Expense |
|
|
|
|
|
|
|
|
| ||||
Operating expense |
|
|
|
|
|
|
|
|
| ||||
Room expense |
|
47,271 |
|
40,841 |
|
90,541 |
|
77,640 |
| ||||
Food and beverage expense |
|
17,246 |
|
15,508 |
|
33,823 |
|
29,948 |
| ||||
Management fee expense |
|
9,398 |
|
7,621 |
|
16,800 |
|
13,910 |
| ||||
Other operating expense |
|
73,384 |
|
64,961 |
|
140,083 |
|
123,332 |
| ||||
Total property operating expense |
|
147,299 |
|
128,931 |
|
281,247 |
|
244,830 |
| ||||
Depreciation and amortization |
|
31,910 |
|
31,428 |
|
63,321 |
|
65,099 |
| ||||
Property tax, insurance and other |
|
16,574 |
|
12,439 |
|
31,327 |
|
25,052 |
| ||||
General and administrative |
|
9,083 |
|
7,478 |
|
17,894 |
|
14,737 |
| ||||
Transaction and pursuit costs |
|
1,255 |
|
2,795 |
|
2,344 |
|
2,814 |
| ||||
Total operating expense |
|
206,121 |
|
183,071 |
|
396,133 |
|
352,532 |
| ||||
Operating income |
|
55,454 |
|
39,730 |
|
80,877 |
|
53,066 |
| ||||
Other income |
|
91 |
|
106 |
|
170 |
|
190 |
| ||||
Interest income |
|
240 |
|
418 |
|
536 |
|
837 |
| ||||
Interest expense |
|
(16,874 |
) |
(20,373 |
) |
(33,838 |
) |
(40,484 |
) | ||||
Loss on disposal |
|
|
|
(634 |
) |
|
|
(634 |
) | ||||
Income before income tax expense |
|
38,911 |
|
19,247 |
|
47,745 |
|
12,975 |
| ||||
Income tax expense |
|
(345 |
) |
(281 |
) |
(571 |
) |
(875 |
) | ||||
Income from continuing operations |
|
38,566 |
|
18,966 |
|
47,174 |
|
12,100 |
| ||||
Income (loss) from discontinued operations |
|
2,415 |
|
53 |
|
2,391 |
|
(2 |
) | ||||
Net income |
|
40,981 |
|
19,019 |
|
49,565 |
|
12,098 |
| ||||
Net (income) loss attributable to non-controlling interests |
|
|
|
|
|
|
|
|
| ||||
Noncontrolling interest in consolidated joint venture |
|
(203 |
) |
38 |
|
(155 |
) |
408 |
| ||||
Noncontrolling interest in common units of Operating Partnership |
|
(268 |
) |
(172 |
) |
(407 |
) |
(134 |
) | ||||
Net income attributable to common shareholders |
|
$ |
40,510 |
|
$ |
18,885 |
|
$ |
49,003 |
|
$ |
12,372 |
|
Basic per common share data: |
|
|
|
|
|
|
|
|
| ||||
Net income per share attributable to common shareholders before discontinued operations |
|
$ |
0.31 |
|
$ |
0.18 |
|
$ |
0.41 |
|
$ |
0.11 |
|
Discontinued operations |
|
0.02 |
|
|
|
0.02 |
|
|
| ||||
Net income per share attributable to common shareholders |
|
$ |
0.33 |
|
$ |
0.18 |
|
$ |
0.43 |
|
$ |
0.11 |
|
Weighted-average number of common shares |
|
121,520,253 |
|
105,388,743 |
|
114,208,435 |
|
105,360,778 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted per common share data: |
|
|
|
|
|
|
|
|
| ||||
Net income per share attributable to common shareholders before discontinued operations |
|
$ |
0.31 |
|
$ |
0.18 |
|
$ |
0.41 |
|
$ |
0.11 |
|
Discontinued operations |
|
0.02 |
|
|
|
0.02 |
|
|
| ||||
Net income per share attributable to common shareholders |
|
$ |
0.33 |
|
$ |
0.18 |
|
$ |
0.43 |
|
$ |
0.11 |
|
Weighted-average number of common shares |
|
122,280,431 |
|
105,454,679 |
|
114,912,726 |
|
105,414,876 |
|
Note:
The Statement of Comprehensive Income and corresponding footnotes can be found in the Companys Quarterly Report on Form 10-Q.
RLJ Lodging Trust
Reconciliation of Net Income to Non-GAAP Measures
(Amounts in thousands, except per share data)
(Unaudited)
Funds From Operations (FFO)
|
|
For the three months ended |
|
For the six months ended |
| ||||||||
|
|
June 30, |
|
June 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Net income |
|
$ |
40,981 |
|
$ |
19,019 |
|
$ |
49,565 |
|
$ |
12,098 |
|
Depreciation and amortization |
|
31,910 |
|
31,428 |
|
63,321 |
|
65,099 |
| ||||
Loss on disposal |
|
|
|
634 |
|
|
|
634 |
| ||||
Gain on extinguishment of indebtedness (1) |
|
(2,425 |
) |
|
|
(2,425 |
) |
|
| ||||
Noncontrolling interest in joint venture |
|
(203 |
) |
38 |
|
(155 |
) |
408 |
| ||||
Adjustments related to discontinued operations (2) |
|
8 |
|
26 |
|
32 |
|
52 |
| ||||
Adjustments related to joint venture (3) |
|
(121 |
) |
(113 |
) |
(242 |
) |
(211 |
) | ||||
FFO attributable to common shareholders |
|
70,150 |
|
51,032 |
|
110,096 |
|
78,080 |
| ||||
Transaction and pursuit costs |
|
1,255 |
|
2,795 |
|
2,344 |
|
2,814 |
| ||||
Amortization of share based compensation |
|
3,334 |
|
1,754 |
|
6,348 |
|
3,213 |
| ||||
Other expenses (4) |
|
11 |
|
177 |
|
24 |
|
177 |
| ||||
Adjusted FFO |
|
$ |
74,750 |
|
$ |
55,758 |
|
$ |
118,812 |
|
$ |
84,284 |
|
|
|
|
|
|
|
|
|
|
| ||||
Adjusted FFO per common share and unit-basic |
|
$ |
0.61 |
|
$ |
0.52 |
|
$ |
1.03 |
|
$ |
0.79 |
|
Adjusted FFO per common share and unit-diluted |
|
$ |
0.61 |
|
$ |
0.52 |
|
$ |
1.03 |
|
$ |
0.79 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic weighted-average common shares and units outstanding (5) |
|
122,414 |
|
106,283 |
|
115,102 |
|
106,255 |
| ||||
Diluted weighted-average common shares and units outstanding (5) |
|
123,174 |
|
106,349 |
|
115,807 |
|
106,309 |
|
Note:
(1) Represents the gain on the transfer of title to the SpringHill Suites Southfield, Michigan, hotel to the lenders pursuant to a deed in lieu of foreclosure. The gain is included in discontinued operations.
(2) Includes depreciation and amortization expense from discontinued operations.
(3) Includes depreciation and amortization expense allocated to the noncontrolling interest in the joint venture.
(4) Includes less than $0.1 million for the three and six months ended June 30, 2013 and $0.2 million for the three and six months ended June 30, 2012, respectively, of legal expenses outside the normal course of operations.
(5) Includes 0.9 million operating partnership units.
RLJ Lodging Trust
Reconciliation of Net Income to Non-GAAP Measures
(Amounts in thousands)
(Unaudited)
Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)
|
|
For the three months ended |
|
For the six months ended |
| ||||||||
|
|
June 30, |
|
June 30, |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Net income |
|
$ |
40,981 |
|
$ |
19,019 |
|
$ |
49,565 |
|
$ |
12,098 |
|
Depreciation and amortization |
|
31,910 |
|
31,428 |
|
63,321 |
|
65,099 |
| ||||
Interest expense, net (1) |
|
16,868 |
|
20,363 |
|
33,825 |
|
40,462 |
| ||||
Income tax expense |
|
345 |
|
281 |
|
571 |
|
875 |
| ||||
Noncontrolling interest in joint venture |
|
(203 |
) |
38 |
|
(155 |
) |
408 |
| ||||
Adjustments related to discontinued operations (2) |
|
101 |
|
27 |
|
195 |
|
123 |
| ||||
Adjustments related to joint venture (3) |
|
(121 |
) |
(287 |
) |
(242 |
) |
(559 |
) | ||||
EBITDA |
|
89,881 |
|
70,869 |
|
147,080 |
|
118,506 |
| ||||
Transaction and pursuit costs |
|
1,255 |
|
2,795 |
|
2,344 |
|
2,814 |
| ||||
Gain on extinguishment of indebtedness (4) |
|
(2,425 |
) |
|
|
(2,425 |
) |
|
| ||||
Loss on disposal |
|
|
|
634 |
|
|
|
634 |
| ||||
Amortization of share based compensation |
|
3,334 |
|
1,754 |
|
6,348 |
|
3,213 |
| ||||
Other expenses (5) |
|
11 |
|
177 |
|
24 |
|
177 |
| ||||
Adjusted EBITDA |
|
$ |
92,056 |
|
$ |
76,229 |
|
$ |
153,371 |
|
$ |
125,344 |
|
General and administrative (6) |
|
5,749 |
|
5,724 |
|
11,546 |
|
11,524 |
| ||||
Other income/interest income |
|
(326 |
) |
(515 |
) |
(694 |
) |
(1,006 |
) | ||||
Corporate overhead allocated to properties |
|
213 |
|
75 |
|
309 |
|
280 |
| ||||
Operating results from discontinued operations |
|
(92 |
) |
(79 |
) |
(162 |
) |
(122 |
) | ||||
Apartment income |
|
(189 |
) |
|
|
(232 |
) |
|
| ||||
Operating results from noncontrolling interest in joint venture |
|
324 |
|
249 |
|
396 |
|
151 |
| ||||
Pro forma adjustments (7) |
|
1,514 |
|
6,513 |
|
5,927 |
|
12,875 |
| ||||
Non-cash amortization (8) |
|
299 |
|
238 |
|
597 |
|
486 |
| ||||
Pro forma Consolidated Hotel EBITDA |
|
99,548 |
|
88,434 |
|
171,058 |
|
149,532 |
| ||||
Non-comparable hotels (9) |
|
(258 |
) |
96 |
|
(840 |
) |
144 |
| ||||
Pro forma Hotel EBITDA |
|
$ |
99,290 |
|
$ |
88,530 |
|
$ |
170,218 |
|
$ |
149,676 |
|
Note:
(1) Excludes amounts attributable to investment in loans of $0.2 million and $0.5 million for the three and six months ended June 30, 2013, respectively and $0.4 million and $0.8 million for the three and six months ended June 30, 2012, respectively.
(2) Includes depreciation, amortization and interest expense from discontinued operations.
(3) Includes depreciation, amortization and interest expense allocated to the noncontrolling interest in the joint venture.
(4) Represents the gain on the transfer of title to the SpringHill Suites Southfield, Michigan, hotel to the lenders pursuant to a deed in lieu of foreclosure. The gain is included in discontinued operations.
(5) Includes less than $0.1 million for the three and six months ended June 30, 2013 and $0.2 million for the three and six months ended June 30, 2012, respectively, of legal expenses outside the normal course of operations.
(6) General and administrative expenses exclude amortization of share based compensation, which is reflected in Adjusted EBITDA.
(7) Reflects prior ownership results of recent acquisitions.
(8) Non-cash amortization includes the amortization of deferred management and franchise fees.
(9) Results primarily reflect the Hotel Indigo New Orleans Garden District which was closed most of 2012 due to a conversion upgrade. It reopened in December 2012 and therefore the results have been excluded from 2013 and 2012.
RLJ Lodging Trust
Acquisitions
2013 Acquisitions |
|
Location |
|
Acquisition |
|
Management Company |
|
Rooms |
|
Purchase Price (1) |
|
% Interest |
| |
Courtyard Houston Downtown |
|
Houston, TX |
|
Mar 19, 2013 |
|
White Lodging Services |
|
191 |
|
$ |
34.4 |
|
100 |
% |
Residence Inn Houston Downtown |
|
Houston, TX |
|
Mar 19, 2013 |
|
White Lodging Services |
|
171 |
|
29.5 |
|
100 |
% | |
Humble Tower Apartments (2) |
|
Houston, TX |
|
Mar 19, 2013 |
|
The Sterling Group |
|
82 |
|
15.6 |
|
100 |
% | |
Courtyard Waikiki Beach |
|
Honolulu, HI |
|
Jun 17, 2013 |
|
Highgate Hotels |
|
399 |
|
75.3 |
|
100 |
% | |
Vantaggio Suites Cosmo (3) |
|
San Francisco, CA |
|
Jun 21, 2013 |
|
N/A |
|
150 |
|
29.5 |
|
100 |
% | |
Hilton Cabana Miami Beach (4) |
|
Miami Beach, FL |
|
N/A |
|
N/A |
|
N/A |
|
71.6 |
|
100 |
% | |
Total Acquisitions |
|
|
|
|
|
|
|
993 |
|
$ |
255.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
2012 Acquisitions |
|
Location |
|
Acquisition |
|
Management Company |
|
Rooms |
|
Purchase Price |
|
% Interest |
| |
Residence Inn Bethesda Downtown |
|
Bethesda, MD |
|
May 29, 2012 |
|
Marriott International |
|
187 |
|
$ |
64.5 |
|
100 |
% |
Courtyard New York Manhattan/Upper East Side |
|
New York, NY |
|
May 30, 2012 |
|
Highgate Hotels |
|
226 |
|
82.0 |
|
100 |
% | |
Hilton Garden Inn San Francisco/Oakland Bay Bridge |
|
Emeryville, CA |
|
Jun 11, 2012 |
|
Davidson Hotels & Resorts |
|
278 |
|
36.2 |
|
100 |
% | |
Embassy Suites Boston/Waltham |
|
Waltham, MA |
|
Nov 13, 2012 |
|
HEI Hotels and Resorts |
|
275 |
|
64.5 |
|
100 |
% | |
Total Acquisitions |
|
|
|
|
|
|
|
966 |
|
$ |
247.2 |
|
|
|
Note:
(1) Does not reflect credits received at closing.
(2) Conversion to a 166-room SpringHill Suites expected to be complete by mid-2015.
(3) This property is currently not open for operations. Conversion to a 150-room Courtyard by Marriott expected to be complete by late 2014.
(4) On November 30, 2012, the Company signed a purchase and sale agreement to acquire upon completion the 231-room Hilton Cabana Miami Beach for a fixed purchase price of $71.6 million, or approximately $310,000 per key. The transaction is expected to close in the fourth quarter of 2013. No management contract has been signed.
RLJ Lodging Trust
Pro forma Operating Statistics Top 40 Assets
(Amounts in thousands, except rooms)
(Unaudited)
For the trailing twelve months ending June 30, 2013
Property |
|
City/State |
|
Rooms |
|
Pro forma |
| |
DoubleTree Metropolitan |
|
New York, NY |
|
764 |
|
$ |
20,837 |
|
Marriott Louisville Downtown |
|
Louisville, KY |
|
616 |
|
14,221 |
| |
Hilton New York Fashion District |
|
New York, NY |
|
280 |
|
11,869 |
| |
Hilton Garden Inn New York |
|
New York, NY |
|
298 |
|
11,780 |
| |
Courtyard Waikiki Beach (1) |
|
Honolulu, HI |
|
399 |
|
9,136 |
| |
Courtyard Austin Downtown |
|
Austin, TX |
|
270 |
|
9,032 |
| |
Courtyard Chicago Downtown Mag Mile |
|
Chicago, IL |
|
306 |
|
7,638 |
| |
Fairfield Inn Washington DC |
|
Washington, DC |
|
198 |
|
6,174 |
| |
Embassy Suites Tampa Downtown |
|
Tampa, FL |
|
360 |
|
5,902 |
| |
Courtyard Upper East Side |
|
New York, NY |
|
226 |
|
5,717 |
| |
Renaissance Pittsburgh |
|
Pittsburgh, PA |
|
300 |
|
5,314 |
| |
Embassy Suites Waltham |
|
Waltham, MA |
|
275 |
|
5,218 |
| |
Marriott Denver South @ Park Meadow |
|
Littleton, CO |
|
279 |
|
4,811 |
| |
Residence Inn Bethesda |
|
Bethesda, MD |
|
187 |
|
4,738 |
| |
Homewood Suites Washington DC |
|
Washington, DC |
|
175 |
|
4,643 |
| |
Marriott Denver International Airport |
|
Aurora, CO |
|
238 |
|
4,513 |
| |
Residence Inn Austin Downtown |
|
Austin, TX |
|
179 |
|
4,413 |
| |
Courtyard Houston Galleria |
|
Houston, TX |
|
190 |
|
4,071 |
| |
Hilton Garden Inn Emeryville |
|
Emeryville, CA |
|
278 |
|
4,041 |
| |
Residence Inn National Harbor |
|
Oxon Hill, MD |
|
162 |
|
4,018 |
| |
Hilton Garden Inn New Orleans Convention Center |
|
New Orleans, LA |
|
286 |
|
3,990 |
| |
Hilton Garden Inn Los Angeles Hollywood |
|
Hollywood, CA |
|
160 |
|
3,887 |
| |
Renaissance Plantation |
|
Plantation, FL |
|
250 |
|
3,661 |
| |
Renaissance Boulder Suites @ Flatiron |
|
Broomfield, CO |
|
232 |
|
3,628 |
| |
Embassy Suites Downey |
|
Downey, CA |
|
219 |
|
3,545 |
| |
Courtyard Houston Downtown |
|
Houston, TX |
|
191 |
|
3,497 |
| |
Hampton Inn Garden City |
|
Garden City, NY |
|
143 |
|
3,393 |
| |
Courtyard Charleston Historic District |
|
Charleston, SC |
|
176 |
|
3,315 |
| |
Marriott Airport Austin South |
|
Austin, TX |
|
211 |
|
3,110 |
| |
Residence Inn Houston Downtown |
|
Houston, TX |
|
171 |
|
3,060 |
| |
Residence Inn Galleria |
|
Houston, TX |
|
146 |
|
3,041 |
| |
Residence Inn Oakbrook |
|
Oak Brook, IL |
|
156 |
|
2,994 |
| |
Hilton Garden Inn Bloomington |
|
Bloomington, IN |
|
168 |
|
2,860 |
| |
Hilton Garden Inn Pittsburgh |
|
Pittsburgh, PA |
|
202 |
|
2,791 |
| |
Residence Inn Downtown Louisville |
|
Louisville, KY |
|
140 |
|
2,702 |
| |
Fairfield Inn & Suites Key West |
|
Key West, FL |
|
106 |
|
2,613 |
| |
Hyatt House Dallas Lincoln Park |
|
Dallas, TX |
|
155 |
|
2,413 |
| |
Hampton Inn Houston Galleria |
|
Houston, TX |
|
176 |
|
2,294 |
| |
Marriott Midway |
|
Chicago, IL |
|
200 |
|
2,281 |
| |
Embassy Suites West Palm Beach |
|
West Palm Beach, FL |
|
194 |
|
1,986 |
| |
|
|
|
|
|
|
|
| |
Top 40 Assets |
|
|
|
9,662 |
|
209,147 |
| |
Other (2) |
|
|
|
12,632 |
|
125,237 |
| |
Total Portfolio |
|
|
|
22,294 |
|
$ |
334,384 |
|
Note:
The information above has not been audited and is presented only for comparison purposes. Results reflect 100% of DoubleTree by Hilton Hotel Metropolitan New York City financial results, which have not been adjusted to reflect the 5% noncontrolling interest in the joint venture.
(1) The trailing twelve months for the Courtyard Waikiki Beach do not include ground lease payments for periods prior to the Companys ownership. The Company entered into a ground lease upon acquisition, with an annual ground rent amount of $3.5 million through 2016 and subject to CPI increases thereafter.
(2) Does not include hotels in discontinued operations, the Humble Tower Apartments, and the Vantaggio Suites Cosmo in San Francisco.
RLJ Lodging Trust
Pro forma Operating Statistics
(Unaudited)
For the three months ending June 30, 2013
|
|
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Hotel |
| ||||||||||||||||
Top Markets |
|
# of Hotels |
|
2013 |
|
2012 |
|
Var |
|
2013 |
|
2012 |
|
Var |
|
2013 |
|
2012 |
|
Var |
|
Q2 |
| ||||
NYC |
|
5 |
|
97.7 |
% |
90.0 |
% |
8.5 |
% |
$ |
260.98 |
|
$ |
253.33 |
|
3.0 |
% |
$ |
254.86 |
|
$ |
228.08 |
|
11.7 |
% |
16 |
% |
Chicago |
|
21 |
|
78.8 |
% |
78.1 |
% |
0.9 |
% |
134.26 |
|
123.67 |
|
8.6 |
% |
105.81 |
|
96.60 |
|
9.5 |
% |
10 |
% | ||||
Austin |
|
17 |
|
78.3 |
% |
76.1 |
% |
2.9 |
% |
135.87 |
|
122.36 |
|
11.0 |
% |
106.40 |
|
93.11 |
|
14.3 |
% |
11 |
% | ||||
Denver |
|
15 |
|
75.2 |
% |
76.3 |
% |
(1.4 |
)% |
123.54 |
|
118.94 |
|
3.9 |
% |
92.89 |
|
90.73 |
|
2.4 |
% |
8 |
% | ||||
Houston |
|
8 |
|
77.2 |
% |
74.7 |
% |
3.4 |
% |
154.43 |
|
139.10 |
|
11.0 |
% |
119.29 |
|
103.92 |
|
14.8 |
% |
6 |
% | ||||
DC |
|
7 |
|
81.6 |
% |
84.3 |
% |
(3.2 |
)% |
185.57 |
|
172.39 |
|
7.6 |
% |
151.37 |
|
145.31 |
|
4.2 |
% |
8 |
% | ||||
Other |
|
73 |
|
77.1 |
% |
75.2 |
% |
2.5 |
% |
126.83 |
|
121.23 |
|
4.6 |
% |
97.78 |
|
91.14 |
|
7.3 |
% |
41 |
% | ||||
Total |
|
146 |
|
79.1 |
% |
77.3 |
% |
2.3 |
% |
$ |
145.69 |
|
$ |
137.07 |
|
6.3 |
% |
$ |
115.21 |
|
$ |
105.98 |
|
8.7 |
% |
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Hotel |
| ||||||||||||||||
Service Level |
|
# of Hotels |
|
2013 |
|
2012 |
|
Var |
|
2013 |
|
2012 |
|
Var |
|
2013 |
|
2012 |
|
Var |
|
Q2 |
| ||||
Focused Service |
|
125 |
|
78.5 |
% |
77.4 |
% |
1.4 |
% |
$ |
135.90 |
|
$ |
127.17 |
|
6.9 |
% |
$ |
106.65 |
|
$ |
98.40 |
|
8.4 |
% |
69 |
% |
Compact Full Service |
|
20 |
|
81.4 |
% |
77.8 |
% |
4.6 |
% |
169.26 |
|
162.13 |
|
4.4 |
% |
137.74 |
|
126.15 |
|
9.2 |
% |
26 |
% | ||||
Full Service |
|
1 |
|
75.8 |
% |
71.7 |
% |
5.7 |
% |
204.34 |
|
193.66 |
|
5.5 |
% |
154.98 |
|
138.93 |
|
11.6 |
% |
5 |
% | ||||
Total |
|
146 |
|
79.1 |
% |
77.3 |
% |
2.3 |
% |
$ |
145.69 |
|
$ |
137.07 |
|
6.3 |
% |
$ |
115.21 |
|
$ |
105.98 |
|
8.7 |
% |
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Hotel |
| ||||||||||||||||
Chain Scale |
|
# of Hotels |
|
2013 |
|
2012 |
|
Var |
|
2013 |
|
2012 |
|
Var |
|
2013 |
|
2012 |
|
Var |
|
Q2 |
| ||||
Upper Upscale Chains |
|
17 |
|
79.1 |
% |
76.8 |
% |
3.0 |
% |
$ |
159.94 |
|
$ |
154.01 |
|
3.9 |
% |
$ |
126.53 |
|
$ |
118.29 |
|
7.0 |
% |
24 |
% |
Upscale Chains |
|
101 |
|
80.1 |
% |
78.3 |
% |
2.4 |
% |
146.10 |
|
136.65 |
|
6.9 |
% |
117.07 |
|
106.94 |
|
9.5 |
% |
66 |
% | ||||
Upper Midscale Chains |
|
27 |
|
73.7 |
% |
73.4 |
% |
0.4 |
% |
124.70 |
|
116.23 |
|
7.3 |
% |
91.86 |
|
85.26 |
|
7.7 |
% |
10 |
% | ||||
Midscale Chains |
|
1 |
|
89.1 |
% |
85.1 |
% |
4.8 |
% |
68.72 |
|
68.49 |
|
0.3 |
% |
61.25 |
|
58.27 |
|
5.1 |
% |
0 |
% | ||||
Total |
|
146 |
|
79.1 |
% |
77.3 |
% |
2.3 |
% |
$ |
145.69 |
|
$ |
137.07 |
|
6.3 |
% |
$ |
115.21 |
|
$ |
105.98 |
|
8.7 |
% |
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Hotel |
| ||||||||||||||||
Flags |
|
# of Hotels |
|
2013 |
|
2012 |
|
Var |
|
2013 |
|
2012 |
|
Var |
|
2013 |
|
2012 |
|
Var |
|
Q2 |
| ||||
Courtyard |
|
36 |
|
77.7 |
% |
74.9 |
% |
3.8 |
% |
$ |
142.06 |
|
$ |
132.56 |
|
7.2 |
% |
$ |
110.42 |
|
$ |
99.29 |
|
11.2 |
% |
23 |
% |
Residence Inn |
|
35 |
|
80.8 |
% |
81.9 |
% |
(1.3 |
)% |
132.73 |
|
122.24 |
|
8.6 |
% |
107.25 |
|
100.08 |
|
7.2 |
% |
18 |
% | ||||
Fairfield Inn |
|
14 |
|
73.6 |
% |
76.4 |
% |
(3.6 |
)% |
127.06 |
|
116.10 |
|
9.4 |
% |
93.57 |
|
88.66 |
|
5.5 |
% |
5 |
% | ||||
Springhill Suites |
|
10 |
|
75.3 |
% |
74.0 |
% |
1.8 |
% |
107.44 |
|
103.43 |
|
3.9 |
% |
80.94 |
|
76.56 |
|
5.7 |
% |
4 |
% | ||||
Hilton Garden Inn |
|
10 |
|
81.6 |
% |
78.9 |
% |
3.4 |
% |
163.97 |
|
156.69 |
|
4.6 |
% |
133.78 |
|
123.67 |
|
8.2 |
% |
10 |
% | ||||
Hampton Inn |
|
9 |
|
75.1 |
% |
71.9 |
% |
4.3 |
% |
127.36 |
|
121.29 |
|
5.0 |
% |
95.60 |
|
87.25 |
|
9.6 |
% |
4 |
% | ||||
Marriott |
|
6 |
|
76.6 |
% |
72.8 |
% |
5.1 |
% |
159.03 |
|
148.68 |
|
7.0 |
% |
121.74 |
|
108.27 |
|
12.4 |
% |
11 |
% | ||||
Hyatt House |
|
6 |
|
82.7 |
% |
80.5 |
% |
2.7 |
% |
107.22 |
|
101.52 |
|
5.6 |
% |
88.65 |
|
81.70 |
|
8.5 |
% |
3 |
% | ||||
Embassy Suites |
|
6 |
|
81.0 |
% |
79.7 |
% |
1.6 |
% |
136.42 |
|
133.64 |
|
2.1 |
% |
110.46 |
|
106.47 |
|
3.7 |
% |
5 |
% | ||||
Renaissance |
|
3 |
|
75.2 |
% |
75.1 |
% |
0.2 |
% |
152.76 |
|
151.26 |
|
1.0 |
% |
114.91 |
|
113.61 |
|
1.1 |
% |
3 |
% | ||||
Doubletree |
|
2 |
|
92.6 |
% |
82.7 |
% |
11.9 |
% |
247.04 |
|
238.04 |
|
3.8 |
% |
228.75 |
|
196.89 |
|
16.2 |
% |
7 |
% | ||||
Homewood Suites |
|
2 |
|
78.2 |
% |
82.9 |
% |
(5.7 |
)% |
180.92 |
|
169.49 |
|
6.7 |
% |
141.53 |
|
140.59 |
|
0.7 |
% |
2 |
% | ||||
Hilton |
|
2 |
|
90.1 |
% |
86.7 |
% |
3.9 |
% |
238.09 |
|
233.27 |
|
2.1 |
% |
214.57 |
|
202.34 |
|
6.0 |
% |
4 |
% | ||||
Other |
|
5 |
|
74.2 |
% |
71.3 |
% |
4.1 |
% |
101.66 |
|
96.54 |
|
5.3 |
% |
75.46 |
|
68.81 |
|
9.7 |
% |
1 |
% | ||||
Total |
|
146 |
|
79.1 |
% |
77.3 |
% |
2.3 |
% |
$ |
145.69 |
|
$ |
137.07 |
|
6.3 |
% |
$ |
115.21 |
|
$ |
105.98 |
|
8.7 |
% |
100 |
% |
Note:
The information above includes results for periods prior to RLJs ownership. The information has not been audited and is presented only for comparison purposes. Results reflect 100% of DoubleTree by Hilton Hotel Metropolitan New York City financial results, which have not been adjusted to reflect the 5% noncontrolling interest in the joint venture. All results exclude hotels in discontinued operations, the Humble Tower Apartments, and two non-comparable hotels, the Hotel Indigo New Orleans Garden District and the Vantaggio Suites Cosmo in San Francisco. The Hotel Indigo New Orleans Garden District was closed for most of 2012 due to a conversion upgrade. The Vantaggio Suites Cosmo is closed for conversion to a Courtyard by Marriott.
RLJ Lodging Trust
Pro forma Operating Statistics
(Unaudited)
For the six months ending June 30, 2013
|
|
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Hotel |
| ||||||||||||||||
Top Markets |
|
# of Hotels |
|
2013 |
|
2012 |
|
Var |
|
2013 |
|
2012 |
|
Var |
|
2013 |
|
2012 |
|
Var |
|
YTD |
| ||||
NYC |
|
5 |
|
96.4 |
% |
79.5 |
% |
21.3 |
% |
$ |
224.42 |
|
$ |
222.28 |
|
1.0 |
% |
$ |
216.40 |
|
$ |
176.64 |
|
22.5 |
% |
13 |
% |
Chicago |
|
21 |
|
70.3 |
% |
70.3 |
% |
(0.0 |
)% |
125.63 |
|
115.78 |
|
8.5 |
% |
88.32 |
|
81.43 |
|
8.5 |
% |
8 |
% | ||||
Austin |
|
17 |
|
77.4 |
% |
75.5 |
% |
2.5 |
% |
143.34 |
|
131.36 |
|
9.1 |
% |
110.92 |
|
99.15 |
|
11.9 |
% |
13 |
% | ||||
Denver |
|
15 |
|
68.7 |
% |
69.6 |
% |
(1.3 |
)% |
120.40 |
|
115.95 |
|
3.8 |
% |
82.75 |
|
80.70 |
|
2.5 |
% |
8 |
% | ||||
Houston |
|
8 |
|
77.3 |
% |
73.9 |
% |
4.6 |
% |
149.71 |
|
134.82 |
|
11.0 |
% |
115.75 |
|
99.68 |
|
16.1 |
% |
7 |
% | ||||
DC |
|
7 |
|
71.8 |
% |
72.7 |
% |
(1.3 |
)% |
177.38 |
|
168.93 |
|
5.0 |
% |
127.34 |
|
122.82 |
|
3.7 |
% |
7 |
% | ||||
Other |
|
73 |
|
73.8 |
% |
72.6 |
% |
1.6 |
% |
127.15 |
|
121.07 |
|
5.0 |
% |
93.84 |
|
87.94 |
|
6.7 |
% |
44 |
% | ||||
Total |
|
146 |
|
75.1 |
% |
73.0 |
% |
2.9 |
% |
$ |
141.46 |
|
$ |
132.66 |
|
6.6 |
% |
$ |
106.24 |
|
$ |
96.79 |
|
9.8 |
% |
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Hotel |
| ||||||||||||||||
Service Level |
|
# of Hotels |
|
2013 |
|
2012 |
|
Var |
|
2013 |
|
2012 |
|
Var |
|
2013 |
|
2012 |
|
Var |
|
YTD |
| ||||
Focused Service |
|
125 |
|
74.2 |
% |
73.4 |
% |
1.0 |
% |
$ |
133.53 |
|
$ |
124.50 |
|
7.3 |
% |
$ |
99.02 |
|
$ |
91.41 |
|
8.3 |
% |
71 |
% |
Compact Full Service |
|
20 |
|
78.6 |
% |
72.0 |
% |
9.2 |
% |
160.93 |
|
154.45 |
|
4.2 |
% |
126.53 |
|
111.16 |
|
13.8 |
% |
24 |
% | ||||
Full Service |
|
1 |
|
70.9 |
% |
69.2 |
% |
2.6 |
% |
182.34 |
|
173.06 |
|
5.4 |
% |
129.33 |
|
119.68 |
|
8.1 |
% |
5 |
% | ||||
Total |
|
146 |
|
75.1 |
% |
73.0 |
% |
2.9 |
% |
$ |
141.46 |
|
$ |
132.66 |
|
6.6 |
% |
$ |
106.24 |
|
$ |
96.79 |
|
9.8 |
% |
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Hotel |
| ||||||||||||||||
Chain Scale |
|
# of Hotels |
|
2013 |
|
2012 |
|
Var |
|
2013 |
|
2012 |
|
Var |
|
2013 |
|
2012 |
|
Var |
|
YTD |
| ||||
Upper Upscale Chains |
|
17 |
|
75.9 |
% |
74.3 |
% |
2.2 |
% |
$ |
154.85 |
|
$ |
149.24 |
|
3.8 |
% |
$ |
117.60 |
|
$ |
110.92 |
|
6.0 |
% |
24 |
% |
Upscale Chains |
|
101 |
|
75.9 |
% |
73.2 |
% |
3.8 |
% |
141.37 |
|
131.53 |
|
7.5 |
% |
107.32 |
|
96.23 |
|
11.5 |
% |
65 |
% | ||||
Upper Midscale Chains |
|
27 |
|
69.7 |
% |
69.5 |
% |
0.3 |
% |
124.01 |
|
115.57 |
|
7.3 |
% |
86.45 |
|
80.29 |
|
7.7 |
% |
11 |
% | ||||
Midscale Chains |
|
1 |
|
82.3 |
% |
86.3 |
% |
(4.6 |
)% |
64.95 |
|
63.33 |
|
2.6 |
% |
53.44 |
|
54.62 |
|
(2.2 |
)% |
0 |
% | ||||
Total |
|
146 |
|
75.1 |
% |
73.0 |
% |
2.9 |
% |
$ |
141.46 |
|
$ |
132.66 |
|
6.6 |
% |
$ |
106.24 |
|
$ |
96.79 |
|
9.8 |
% |
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
Occupancy |
|
ADR |
|
RevPAR |
|
% of Hotel |
| ||||||||||||||||
Flags |
|
# of Hotels |
|
2013 |
|
2012 |
|
Var |
|
2013 |
|
2012 |
|
Var |
|
2013 |
|
2012 |
|
Var |
|
YTD |
| ||||
Courtyard |
|
36 |
|
73.5 |
% |
71.7 |
% |
2.5 |
% |
$ |
139.34 |
|
$ |
129.06 |
|
8.0 |
% |
$ |
102.40 |
|
$ |
92.56 |
|
10.6 |
% |
23 |
% |
Residence Inn |
|
35 |
|
75.7 |
% |
76.2 |
% |
(0.7 |
)% |
131.07 |
|
122.62 |
|
6.9 |
% |
99.23 |
|
93.48 |
|
6.2 |
% |
18 |
% | ||||
Fairfield Inn |
|
14 |
|
69.4 |
% |
72.0 |
% |
(3.7 |
)% |
126.15 |
|
115.29 |
|
9.4 |
% |
87.51 |
|
83.05 |
|
5.4 |
% |
6 |
% | ||||
Springhill Suites |
|
10 |
|
70.4 |
% |
70.0 |
% |
0.5 |
% |
106.99 |
|
102.57 |
|
4.3 |
% |
75.30 |
|
71.81 |
|
4.9 |
% |
4 |
% | ||||
Hilton Garden Inn |
|
10 |
|
77.5 |
% |
75.0 |
% |
3.3 |
% |
158.33 |
|
147.61 |
|
7.3 |
% |
122.70 |
|
110.75 |
|
10.8 |
% |
10 |
% | ||||
Hampton Inn |
|
9 |
|
71.8 |
% |
68.7 |
% |
4.4 |
% |
126.62 |
|
119.17 |
|
6.3 |
% |
90.86 |
|
81.92 |
|
10.9 |
% |
4 |
% | ||||
Marriott |
|
6 |
|
71.5 |
% |
69.3 |
% |
3.1 |
% |
150.68 |
|
142.06 |
|
6.1 |
% |
107.68 |
|
98.48 |
|
9.3 |
% |
10 |
% | ||||
Hyatt House |
|
6 |
|
80.7 |
% |
78.2 |
% |
3.1 |
% |
106.92 |
|
100.97 |
|
5.9 |
% |
86.26 |
|
78.97 |
|
9.2 |
% |
3 |
% | ||||
Embassy Suites |
|
6 |
|
79.6 |
% |
78.7 |
% |
1.1 |
% |
143.94 |
|
139.95 |
|
2.9 |
% |
114.51 |
|
110.15 |
|
4.0 |
% |
7 |
% | ||||
Renaissance |
|
3 |
|
74.4 |
% |
72.7 |
% |
2.3 |
% |
147.76 |
|
148.98 |
|
(0.8 |
)% |
109.90 |
|
108.31 |
|
1.5 |
% |
4 |
% | ||||
Doubletree |
|
2 |
|
90.4 |
% |
61.9 |
% |
46.1 |
% |
213.21 |
|
219.20 |
|
(2.7 |
)% |
192.69 |
|
135.60 |
|
42.1 |
% |
5 |
% | ||||
Homewood Suites |
|
2 |
|
76.6 |
% |
79.6 |
% |
(3.7 |
)% |
171.36 |
|
162.99 |
|
5.1 |
% |
131.31 |
|
129.76 |
|
1.2 |
% |
2 |
% | ||||
Hilton |
|
2 |
|
85.3 |
% |
83.5 |
% |
2.2 |
% |
210.47 |
|
200.20 |
|
5.1 |
% |
179.55 |
|
167.11 |
|
7.4 |
% |
3 |
% | ||||
Other |
|
5 |
|
69.3 |
% |
68.2 |
% |
1.6 |
% |
100.86 |
|
97.06 |
|
3.9 |
% |
69.88 |
|
66.17 |
|
5.6 |
% |
1 |
% | ||||
Total |
|
146 |
|
75.1 |
% |
73.0 |
% |
2.9 |
% |
$ |
141.46 |
|
$ |
132.66 |
|
6.6 |
% |
$ |
106.24 |
|
$ |
96.79 |
|
9.8 |
% |
100 |
% |
Note:
The information above includes results for periods prior to RLJs ownership. The information has not been audited and is presented only for comparison purposes. Results reflect 100% of DoubleTree by Hilton Hotel Metropolitan New York City financial results, which have not been adjusted to reflect the 5% noncontrolling interest in the joint venture. All results exclude hotels in discontinued operations, the Humble Tower Apartments, and two non-comparable hotels, the Hotel Indigo New Orleans Garden District and the Vantaggio Suites Cosmo in San Francisco. The Hotel Indigo New Orleans Garden District was closed for most of 2012 due to a conversion upgrade. The Vantaggio Suites Cosmo is closed for conversion to a Courtyard by Marriott.