
Company Website:
http://www.chesapeakelodgingtrust.com
ANNAPOLIS, Md. -- (Business Wire)
Chesapeake Lodging Trust (NYSE:CHSP), a lodging real estate investment
trust (REIT), reported today its financial results for the quarter ended
March 31, 2013.
HIGHLIGHTS
- Pro Forma RevPAR – 2.4% increase
for comparable 15-hotel portfolio over the same period in 2012
(excluding the estimated negative impact of certain events discussed
below, pro forma RevPAR increase would have been between 5.5% and
6.0%).
- Pro Forma Adjusted Hotel EBITDA Margin
– 170 basis point increase for comparable 15-hotel portfolio over the
same period in 2012.
- Acquisitions– Acquired the
newly developed 185-room Hyatt Place New York Midtown South for $76.2
million and the 97-room W New Orleans – French Quarter for $25.5
million. Subsequent to quarter end, acquired the 410-room W New
Orleans for $65.0 million.
- Equity offerings–
Completed a $173.0 million common share offering, increasing the
Trust’s market capitalization to over $1 billion.
- Financings– Closed on a
$32.0 million mortgage loan and received a subsequent advance of $35.0
million under an existing $60.0 million term loan. Subsequent to
quarter end, closed on a $60.0 million mortgage loan.
- Dividends– Increased first
quarter 2013 dividend by 9% to $0.24 per common share (4.0% annualized
yield based on the closing price of the Trust’s common shares on May
6, 2013).
“We are proud of our results for the first quarter 2013 considering
several headwinds, including renovations, that impacted our portfolio,”
said James L. Francis, Chesapeake Lodging Trust’s President and Chief
Executive Officer. “The 170 basis points of margin expansion we achieved
during the quarter with modest growth in RevPAR was remarkable and a
result of our continued success in working with our operators to manage
costs at our hotels. With the seasonally slow first quarter behind us,
we are starting to see demand at our hotels accelerate, with RevPAR
increasing almost 14% in April over the same period in 2012.”
Mr. Francis continued, “The opening of our Hyatt Place New York Midtown
South during the quarter was exciting. In the first 45 days since
opening the hotel, we have achieved occupancy levels of over 90% and
average daily rate of approximately $230. We are also enthused with our
entrance into the New Orleans market with two outstanding and
well-located hotels.”
CONSOLIDATED FINANCIAL RESULTS
The following is a summary of the consolidated financial results for the
three months ended March 31, 2013 (in millions, except share and per
share amounts):
|
| |
| |
Three months ended
|
| |
March 31,
|
| |
2013(1) |
|
2012(2) |
| | | |
|
|
Total revenue
| |
$
|
70.6
| | |
$
|
50.3
| |
| | | |
|
|
Net loss available to common shareholders
| |
$
|
(4.9
|
)
| |
$
|
(0.8
|
)
|
|
Net loss per diluted common share
| |
$
|
(0.11
|
)
| |
$
|
(0.03
|
)
|
| | | |
|
|
FFO available to common shareholders
| |
$
|
3.8
| | |
$
|
5.7
| |
|
FFO per diluted common share
| |
$
|
0.09
| | |
$
|
0.18
| |
| | | |
|
|
AFFO available to common shareholders
| |
$
|
6.8
| | |
$
|
6.1
| |
|
AFFO per diluted common share
| |
$
|
0.15
| | |
$
|
0.19
| |
| | | |
|
|
Corporate EBITDA
| |
$
|
9.3
| | |
$
|
9.2
| |
| | | |
|
|
Adjusted Corporate EBITDA
| |
$
|
12.2
| | |
$
|
9.6
| |
Weighted-average number of common shares outstanding - basic and
diluted
| | |
44,493,165
| | | |
31,873,940
| |
| | | |
|
__________
|
|
(1)
|
|
Includes results of operations of 15 hotels for the full period and
two hotels for part of the period.
|
|
(2)
| |
Includes results of operations of 11 hotels for the full period and
one hotel for part of the period.
|
| |
|
HOTEL OPERATING RESULTS
Management assesses the operating performance of its hotels irrespective
of the hotel owner during the periods compared. Included in the
following table are comparisons, on a pro forma basis, of occupancy,
average daily rate (ADR), room revenue per available room (RevPAR),
Adjusted Hotel EBITDA, and Adjusted Hotel EBITDA Margin, the key
operating metrics that management uses to assess the performance of its
hotels. The key operating metrics include the hotel operating results of
15 of the Trust’s 17 hotels owned as of March 31, 2013. The key
operating metrics do not include operating results for the Hyatt Place
New York Midtown South and the W New Orleans – French Quarter, as these
hotels were acquired during 2013. The following is a summary of the key
operating metrics for the three months ended March 31, 2013 (in
thousands, except pro forma ADR and pro forma RevPAR):
|
|
|
|
Three months ended
|
| |
March 31,
|
| |
2013
|
|
2012
|
|
Change
|
| | | | | |
|
|
Pro forma occupancy
| | |
71.5
|
%
| | |
71.0
|
%
| |
50 bps
|
|
Pro forma ADR
| |
$
|
166.29
| | |
$
|
163.71
| | |
1.6%
|
|
Pro forma RevPAR
| |
$
|
118.97
| | |
$
|
116.17
| | |
2.4%
|
| | | | | |
|
|
Pro forma Adjusted Hotel EBITDA
| |
$
|
15,194
| | |
$
|
13,608
| | |
11.7%
|
Pro forma Adjusted Hotel EBITDA Margin
| | |
21.8
|
%
| | |
20.1
|
%
| |
170 bps
|
| | | | | |
|
Pro forma RevPAR increase for the first quarter 2013 was negatively
impacted by (1) disruption from the renovation of the lobby, bar,
restaurant and meeting spaces at the Le Meridien San Francisco, (2)
rooms being out of service as a result of completing minor upgrades at
the Hotel Adagio San Francisco for its inclusion into Marriott’s
Autograph Collection, (3) the dilution of an additional 35 guestrooms at
the W Chicago – City Center during its seasonally slower months, (4) the
change in Marriott’s reporting calendar as it relates to the Denver
Marriott City Center, (5) several major snowstorms in the Northeast and
Midwest, and (6) a decrease in business at the Courtyard Washington
Capitol Hill/Navy Yard resulting from the Federal government
sequestration going into effect. Excluding the estimated impact from
these events, pro forma RevPAR increase for the first quarter 2013 would
have been between 5.5% and 6.0%.
Funds from operations (FFO), Adjusted FFO (AFFO), net income before
interest, income taxes, and depreciation and amortization (Corporate
EBITDA), Adjusted Corporate EBITDA, Hotel EBITDA, Adjusted Hotel EBITDA
and Adjusted Hotel EBITDA Margin 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.
INVESTING ACTIVITY
On March 14, 2013, the Trust acquired the newly developed 185-room Hyatt
Place New York Midtown South located in New York, New York for
approximately $76.4 million, including acquired working capital. The
Trust funded the acquisition with a borrowing of $35.0 million under its
existing $60.0 million term loan and available cash on hand. The Trust
entered into a management agreement with Real Hospitality Group to
manage the hotel.
On March 28, 2013, the Trust acquired the 97-room W New Orleans – French
Quarter located in New Orleans, Louisiana for approximately $25.6
million, including acquired working capital. The Trust funded the
acquisition with available cash on hand. The Trust entered into a
management agreement with a subsidiary of Starwood Hotels & Resorts to
continue managing the hotel.
EQUITY OFFERING
On February 6, 2013, the Trust completed an underwritten public offering
of 8,337,500 common shares, including 1,087,500 shares sold pursuant to
the underwriters’ exercise of their option to purchase additional
shares. The Trust generated net proceeds of $165.9 million after
deducting underwriting fees and offering costs. The Trust used a portion
of the net proceeds of the offering to repay outstanding borrowings
under its revolving credit facility.
FINANCING ACTIVITY
On February 15, 2013, the Trust closed on a $32.0 million, 10-year
fixed-rate mortgage loan secured by the Hilton Checkers Los Angeles. The
loan carries a fixed interest rate of 4.11% per annum, with principal
and interest payments based on a 30-year principal amortization.
On March 14, 2013, the Trust received a subsequent advance of $35.0
million under its $60.0 million term loan in connection with its
acquisition of the Hyatt Place New York Midtown South. Following this
subsequent advance, the entire $60.0 million principal amount of the
loan is secured by the Holiday Inn New York City Midtown – 31st
Street and the Hyatt Place New York Midtown South. Contemporaneous with
the subsequent advance, the Trust entered into an interest rate swap to
effectively fix the interest rate on the $35.0 million subsequent
advance for the remainder of the term at 3.65% per annum.
DIVIDENDS
On January 15, 2013, the Trust paid dividends in the amounts of $0.22
per share to its common shareholders and $0.484375 per share to its
preferred shareholders, both of record as of December 31, 2012. On
February 21, 2013, the Trust declared dividends in the amounts of $0.24
per share payable to its common shareholders and $0.484375 per share
payable to its preferred shareholders, both of record as of March 29,
2013. Both dividends were paid on April 15, 2013.
POST-QUARTER ACTIVITY
On April 25, 2013, the Trust acquired the 410-room W New Orleans located
in New Orleans, Louisiana for approximately $65.7 million, including
acquired working capital. The Trust funded the acquisition with
available cash on hand. The Trust entered into a management agreement
with a subsidiary of Starwood Hotels & Resorts to continue managing the
hotel.
On May 3, 2013, the Trust closed on a $60.0 million, seven-year
fixed-rate mortgage loan secured by the Boston Marriott Newton. The loan
carries a fixed interest rate of 3.63% per annum, with principal and
interest payments based on a 25-year principal amortization.
As of May 7, 2013, the Trust had approximately $225 million of remaining
investment capacity based on its targeted leverage levels.
2013 OUTLOOK
The Trust is updating its 2013 outlook to incorporate its first quarter
results, recent operating trends and fundamentals, the recent
acquisitions of the W New Orleans – French Quarter and the W New
Orleans, and the recent closing of a $60.0 million mortgage loan. The
revised outlook assumes no additional financing transactions or
acquisitions beyond those described above (in millions, except per share
amounts):
|
| |
| |
| |
| |
Second Quarter 2013 | | | | | | | | |
| | | | | |
Guidance
|
| | | | | |
Low
| |
High
|
|
Pro forma RevPAR increase over 2012(1) | | | | | | |
7.0
|
%
| | |
8.0
|
%
|
Net income available to common shareholders, excluding amounts
attributable to unvested time-based awards
| | | | | |
$
|
13.9
| | |
$
|
15.4
| |
|
Adjusted Hotel EBITDA
| | | | | |
$
|
39.1
| | |
$
|
40.6
| |
|
AFFO per diluted share
| | | | | |
$
|
0.50
| | |
$
|
0.54
| |
| | | | | | | |
|
| | | | | | | |
|
Full Year 2013 | | | | | | | | |
| |
Updated Guidance
| |
Previous Guidance
|
| |
Low
| |
High
| |
Low
| |
High
|
|
Pro forma RevPAR increase over 2012(1) | | |
5.0
|
%
| | |
7.0
|
%
| | |
5.0
|
%
| | |
7.0
|
%
|
Net income available to common shareholders, excluding amounts
attributable to unvested time-based awards
| |
$
|
34.0
| | |
$
|
37.7
| | |
$
|
32.7
| | |
$
|
36.4
| |
|
Adjusted Hotel EBITDA
| |
$
|
126.3
| | |
$
|
130.3
| | |
$
|
120.3
| | |
$
|
124.3
| |
|
AFFO per diluted share
| |
$
|
1.64
| | |
$
|
1.72
| | |
$
|
1.56
| | |
$
|
1.64
| |
| | | | | | | |
|
__________
|
|
(1)
|
|
For the comparable 15-hotel portfolio.
|
|
|
NON-GAAP FINANCIAL MEASURES
The Trust reports the following seven non-GAAP financial measures that
it believes are useful to investors as key measures of its operating
performance: (1) FFO, (2) AFFO, (3) Corporate EBITDA, (4) Adjusted
Corporate EBITDA, (5) Hotel EBITDA, (6) Adjusted Hotel EBITDA and (7)
Adjusted Hotel EBITDA Margin. Reconciliations of these non-GAAP
financial measures to the most comparable GAAP measure are included in
the accompanying financial tables.
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, 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.
AFFO – The Trust further adjusts FFO 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 unfavorable contract liabilities.
The Trust believes that AFFO provides investors with another financial
measure of its operating performance that provides for greater
comparability of its core operating results between periods.
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 unfavorable contract liabilities. 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.
Hotel EBITDA – Hotel EBITDA is defined as total revenues less total
hotel operating expenses. The Trust believes that Hotel EBITDA provides
investors a useful financial measure to evaluate the Trust’s hotel
operating performance.
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
unfavorable contract liabilities. The Trust believes that Adjusted Hotel
EBITDA provides investors with another useful financial measure to
evaluate the Trust’s hotel operating performance.
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.
CONFERENCE CALL
The Trust will host a conference call on Tuesday, May 7, 2013 at 5:30
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 48303515. 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 14, 2013. To access the replay, dial
(855) 859-2056 (U.S./Canadian callers) or (404) 537-3406 (International
callers). The conference call ID is 48303515. 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 18 hotels with an
aggregate of 5,414 rooms in eight 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 expectations regarding the future Hotel
EBITDA and Adjusted Hotel EBITDA of its existing hotels and the Trust’s
2013 outlook.Such forward-looking statements include, but are
not limited to, the Trust's expected remaining investment capacity and
its ability to complete additional hotel acquisitions. 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: the Trust’s ability to complete acquisitions; the
Trust’s ability to continue to satisfy complex rules in order for it to
remain a REIT for federal income tax purposes; 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 May 7, 2013, 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,
| |
December 31,
|
| |
2013
| |
2012
|
| |
(unaudited)
| | |
| | | |
|
|
ASSETS
| | | | |
|
Property and equipment, net
| |
$
|
1,205,202
| | |
$
|
1,107,722
| |
|
Intangible assets, net
| | |
39,232
| | | |
39,382
| |
|
Cash and cash equivalents
| | |
106,240
| | | |
33,194
| |
|
Restricted cash
| | |
24,517
| | | |
23,460
| |
|
Accounts receivable, net
| | |
13,354
| | | |
8,384
| |
|
Prepaid expenses and other assets
| | |
9,034
| | | |
14,056
| |
|
Deferred financing costs, net
| |
| 7,059 |
| |
| 6,630 |
|
|
Total assets
| | $ | 1,404,638 |
| | $ | 1,232,828 |
|
| | | |
|
| | | |
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
| | | | |
|
Long-term debt
| |
$
|
421,355
| | |
$
|
405,208
| |
|
Accounts payable and accrued expenses
| | |
38,440
| | | |
34,868
| |
|
Other liabilities
| |
| 28,448 |
| |
| 25,944 |
|
|
Total liabilities
| |
| 488,243 |
| |
| 466,020 |
|
| | | |
|
|
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;
48,570,463 shares and 39,763,930 shares issued and outstanding,
respectively
| | |
486
| | | |
398
| |
|
Additional paid-in capital
| | |
965,149
| | | |
799,278
| |
|
Cumulative dividends in excess of net income
| | |
(48,678
|
)
| | |
(32,089
|
)
|
|
Accumulated other comprehensive loss
| |
| (612 | ) | |
| (829 | ) |
|
Total shareholders' equity
| |
| 916,395 |
| |
| 766,808 |
|
| | | |
|
|
Total liabilities and shareholders' equity
| | $ | 1,404,638 |
| | $ | 1,232,828 |
|
| | | |
|
|
|
| CHESAPEAKE LODGING TRUST |
| CONSOLIDATED STATEMENTS OF OPERATIONS |
| (in thousands, except share and per share data) |
| (unaudited) |
|
|
|
|
|
|
Three Months Ended March 31,
|
| |
2013
|
|
2012
|
| | | |
|
|
REVENUE
| | | | |
|
Rooms
| |
$
|
51,544
| | |
$
|
38,136
| |
|
Food and beverage
| | |
15,912
| | | |
10,467
| |
|
Other
| |
| 3,145 |
| |
| 1,667 |
|
|
Total revenue
| |
| 70,601 |
| |
| 50,270 |
|
| | | |
|
|
EXPENSES
| | | | |
|
Hotel operating expenses:
| | | | |
|
Rooms
| | |
14,019
| | | |
9,724
| |
|
Food and beverage
| | |
12,592
| | | |
8,183
| |
|
Other direct
| | |
1,771
| | | |
906
| |
|
Indirect
| |
| 26,580 |
| |
| 18,993 |
|
Total hotel operating expenses
| | |
54,962
| | | |
37,806
| |
Depreciation and amortization
| | |
8,839
| | | |
6,530
| |
|
Air rights contract amortization
| | |
130
| | | |
130
| |
|
Corporate general and administrative:
| | | | |
|
Share-based compensation
| | |
1,133
| | | |
782
| |
|
Hotel acquisition costs
| | |
2,899
| | | |
309
| |
|
Other
| |
| 2,209 |
| |
| 2,024 |
|
|
Total operating expenses
| |
| 70,172 |
| |
| 47,581 |
|
| | | |
|
|
Operating income
| | |
429
| | | |
2,689
| |
| | | |
|
|
Interest income
| | |
218
| | | |
3
| |
|
Interest expense
| |
| (5,441 | ) | |
| (5,084 | ) |
| | | |
|
|
Loss before income taxes
| | |
(4,794
|
)
| | |
(2,392
|
)
|
| | | |
|
|
Income tax benefit
| |
| 2,284 |
| |
| 1,596 |
|
| | | |
|
|
Net loss
| | |
(2,510
|
)
| | |
(796
|
)
|
| | | |
|
|
Preferred share dividends
| |
| (2,422 | ) | |
| - |
|
| | | |
|
|
Net loss available to common shareholders
| | $ | (4,932 | ) | | $ | (796 | ) |
| | | |
|
| | | |
|
|
EARNINGS PER SHARE:
| | | | |
| | | |
|
|
Net loss available to common shareholders
| |
$
|
(4,932
|
)
| |
$
|
(796
|
)
|
|
Less: Dividends declared on unvested time-based awards
| | |
(88
|
)
| | |
(34
|
)
|
|
Less: Undistributed earnings allocated to unvested time-based awards
| |
| - |
| |
| - |
|
Net loss available to common shareholders, excluding amounts
attributable to unvested time-based awards
| | $ | (5,020 | ) | | $ | (830 | ) |
| | | |
|
|
Net loss per common share - basic and diluted
| |
$
|
(0.11
|
)
| |
$
|
(0.03
|
)
|
| | | |
|
Weighted-average number of common shares outstanding - basic and
diluted
| | |
44,493,165
| | | |
31,873,940
| |
| | | |
|
|
|
| CHESAPEAKE LODGING TRUST |
| CONSOLIDATED STATEMENTS OF CASH FLOWS |
(in thousands) |
(unaudited) |
|
|
|
|
Three Months Ended March 31,
|
| |
2013
|
|
2012
|
| | | |
|
|
Cash flows from operating activities:
| | | | |
|
Net loss
| |
$
|
(2,510
|
)
| |
$
|
(796
|
)
|
Adjustments to reconcile net loss to net cash provided by
operating activities:
| | | | |
|
Depreciation and amortization
| | |
8,839
| | | |
6,530
| |
|
Air rights contract amortization
| | |
130
| | | |
130
| |
|
Deferred financing costs amortization
| | |
619
| | | |
439
| |
|
Share-based compensation
| | |
1,133
| | | |
782
| |
|
Other
| | |
(131
|
)
| | |
(131
|
)
|
|
Changes in assets and liabilities:
| | | | |
|
Accounts receivable, net
| | |
(4,710
|
)
| | |
(3,207
|
)
|
|
Prepaid expenses and other assets
| | |
(2,697
|
)
| | |
(2,851
|
)
|
|
Accounts payable and accrued expenses
| | |
3,021
| | | |
1,079
| |
|
Other liabilities
| |
| (6 | ) | |
| 65 |
|
|
Net cash provided by operating activities
| |
| 3,688 |
| |
| 2,040 |
|
| | | |
|
|
Cash flows from investing activities:
| | | | |
|
Acquisition of hotels, net of cash acquired
| | |
(101,941
|
)
| | |
-
| |
|
Deposit on hotel acquisition
| | |
-
| | | |
(2,000
|
)
|
|
Receipt of deposit on hotel acquisition
| | |
700
| | | |
-
| |
|
Improvements and additions to hotels
| | |
(4,572
|
)
| | |
(4,744
|
)
|
|
Repayment of (investment in) hotel construction loan
| | |
7,810
| | | |
(2,268
|
)
|
|
Change in restricted cash
| |
| (1,057 | ) | |
| (944 | ) |
|
Net cash used in investing activities
| |
| (99,060 | ) | |
| (9,956 | ) |
| | | |
|
|
Cash flows from financing activities:
| | | | |
|
Proceeds from sale of common shares, net of underwriting fees
| | |
166,083
| | | |
-
| |
|
Payment of offering costs related to sale of common shares
| | |
(169
|
)
| | |
-
| |
|
Borrowings under revolving credit facility
| | |
5,000
| | | |
10,000
| |
|
Repayments under revolving credit facility
| | |
(55,000
|
)
| | |
-
| |
|
Proceeds from issuance of mortgage debt
| | |
67,000
| | | |
-
| |
|
Scheduled principal payments on mortgage debt
| | |
(800
|
)
| | |
(493
|
)
|
|
Payment of deferred financing costs
| | |
(1,048
|
)
| | |
(10
|
)
|
|
Deposits on loan applications
| | |
(390
|
)
| | |
(1,400
|
)
|
|
Payment of dividends to common shareholders
| | |
(8,748
|
)
| | |
(6,420
|
)
|
|
Payment of dividends to preferred shareholders
| | |
(2,422
|
)
| | |
-
| |
|
Repurchase of common shares
| |
| (1,088 | ) | |
| (621 | ) |
|
Net cash provided by financing activities
| |
| 168,418 |
| |
| 1,056 |
|
|
Net increase (decrease) in cash
| | |
73,046
| | | |
(6,860
|
)
|
|
Cash and cash equivalents, beginning of period
| |
| 33,194 |
| |
| 20,960 |
|
|
Cash and cash equivalents, end of period
| | $ | 106,240 |
| | $ | 14,100 |
|
| | | |
|
|
|
| CHESAPEAKE LODGING TRUST |
| RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
| (in thousands, except per share data) |
| (unaudited) |
|
|
|
|
The following table reconciles net loss available to common
shareholders, excluding amounts attributable to unvested
time-based awards to FFO and AFFO available to common shareholders
for the three months ended March 31, 2013 and 2012:
|
|
| |
| |
Three Months Ended March 31,
|
| |
2013
|
|
2012
|
| | | |
|
Net loss available to common shareholders, excluding amounts
attributable to unvested time-based awards
| |
$
|
(5,020
|
)
| |
$
|
(830
|
)
|
|
Add: Depreciation and amortization
| |
| 8,839 |
| |
| 6,530 |
|
|
FFO available to common shareholders
| | |
3,819
| | | |
5,700
| |
| | | |
|
|
Add: Hotel acquisition costs
| | |
2,899
| | | |
309
| |
|
Non-cash amortization(1) | |
| 62 |
| |
| 60 |
|
|
AFFO available to common shareholders
| | $ | 6,780 |
| | $ | 6,069 |
|
| | | |
|
|
FFO per common share - basic and diluted
| |
$
|
0.09
| | |
$
|
0.18
| |
|
AFFO per common share - basic and diluted
| |
$
|
0.15
| | |
$
|
0.19
| |
__________
|
|
(1) Includes non-cash amortization of ground lease asset, deferred
franchise costs, unfavorable contract liability, and air rights
contract.
|
|
|
|
|
The following table reconciles net loss to Corporate EBITDA and
Adjusted Corporate EBITDA for the three months ended March 31,
2013 and 2012:
|
|
| |
| |
| |
Three Months Ended March 31,
|
| |
2013
| |
2012
|
| | | |
|
|
Net loss
| |
$
|
(2,510
|
)
| |
$
|
(796
|
)
|
Add: Depreciation and amortization
| | |
8,839
| | | |
6,530
| |
|
Interest expense
| | |
5,441
| | | |
5,084
| |
|
Income tax expense (benefit)
| | |
(2,284
|
)
| | |
(1,596
|
)
|
|
Less: Interest income
| |
| (218 | ) | |
| (3 | ) |
|
Corporate EBITDA
| | |
9,268
| | | |
9,219
| |
| | | |
|
Add: Hotel acquisition costs
| | |
2,899
| | | |
309
| |
|
Non-cash amortization(1) | |
| 62 |
| |
| 60 |
|
|
Adjusted Corporate EBITDA
| | $ | 12,229 |
| | $ | 9,588 |
|
__________
|
|
(1) Includes non-cash amortization of ground lease asset, deferred
franchise costs, unfavorable contract liability, and air rights
contract.
|
|
|
|
|
The following table calculates pro forma Hotel EBITDA, Adjusted
Hotel EBITDA and Adjusted Hotel EBITDA Margin for the Trust's
comparable 15-hotel portfolio for the three months ended March 31,
2013 and 2012:
|
|
| |
| |
Three Months Ended March 31,
|
| |
2013
|
|
2012
|
| | | |
|
|
Total revenue
| |
$
|
69,774
| | |
$
|
67,869
| |
|
Less: Total hotel operating expenses
| |
| 54,512 |
| |
| 54,191 |
|
|
Hotel EBITDA
| | |
15,262
| | | |
13,678
| |
| | | |
|
Less: Non-cash amortization(1) | |
| (68 | ) | |
| (70 | ) |
|
Adjusted Hotel EBITDA
| | $ | 15,194 |
| | $ | 13,608 |
|
| | | |
|
|
Adjusted Hotel EBITDA Margin
| | |
21.8
|
%
| | |
20.1
|
%
|
__________
|
|
(1) Includes non-cash amortization of ground lease asset, deferred
franchise costs, and unfavorable contract liability.
|
|
|
|
|
|
The following table calculates forecasted Hotel EBITDA and Adjusted
Hotel EBITDA for the three months ending June 30, 2013:
|
|
| |
| |
Three Months Ending June 30, 2013
|
| |
Low
|
|
High
|
| | | |
|
|
Total revenue
| |
$
|
109,800
| | |
$
|
112,400
| |
|
Less: Total hotel operating expenses
| |
| 70,630 |
| |
| 71,730 |
|
|
Hotel EBITDA
| | |
39,170
| | | |
40,670
| |
| | | |
|
|
Less: Non-cash amortization(1) | |
| (70 | ) | |
| (70 | ) |
|
Adjusted Hotel EBITDA
| | $ | 39,100 |
| | $ | 40,600 |
|
__________
|
|
(1) Includes non-cash amortization of ground lease asset, deferred
franchise costs, and unfavorable contract liability.
|
|
|
|
|
The following table reconciles forecasted net income available to
common shareholders, excluding amounts attributable to unvested
time-based awards to FFO and AFFO available to common shareholders
for the three months ending June 30, 2013:
|
|
| |
| |
Three Months Ending June 30, 2013
|
| |
Low
|
|
High
|
| | | |
|
Net income available to common shareholders, excluding amounts
attributable to unvested time-based awards
| |
$
|
13,900
| |
$
|
15,400
|
Add: Depreciation and amortization
| |
| 9,980 | |
| 9,980 |
|
FFO available to common shareholders
| | |
23,880
| | |
25,380
|
| | | |
|
Add: Hotel acquisition costs
| | |
200
| | |
200
|
Non-cash amortization(1) | |
| 60 | |
| 60 |
|
AFFO available to common shareholders
| | $ | 24,140 | | $ | 25,640 |
| | | |
|
|
FFO per diluted common share
| |
$
|
0.50
| |
$
|
0.53
|
|
AFFO per diluted common share
| |
$
|
0.50
| |
$
|
0.54
|
| | | |
|
|
Weighted-average number of diluted common shares outstanding
| | |
47,862
| | |
47,862
|
__________
|
|
(1) Includes non-cash amortization of ground lease asset, deferred
franchise costs, unfavorable contract liability, and air rights
contract.
|
|
|
|
|
|
The following table calculates forecasted Hotel EBITDA and Adjusted
Hotel EBITDA for the year ending December 31, 2013:
|
|
| |
| |
Year Ending December 31, 2013
|
| |
Low
|
|
High
|
| | | |
|
|
Total revenue
| |
$
|
394,100
| | |
$
|
401,400
| |
|
Less: Total hotel operating expenses
| |
| 267,580 |
| |
| 270,880 |
|
|
Hotel EBITDA
| | |
126,520
| | | |
130,520
| |
| | | |
|
Less: Non-cash amortization(1) | |
| (270 | ) | |
| (270 | ) |
|
Adjusted Hotel EBITDA
| | $ | 126,250 |
| | $ | 130,250 |
|
__________
|
|
(1) Includes non-cash amortization of ground lease asset, deferred
franchise costs, and unfavorable contract liability.
|
|
|
|
|
The following table reconciles forecasted net income available to
common shareholders, excluding amounts attributable to unvested
time-based awards to FFO and AFFO available to common shareholders
for the year ending December 31, 2013:
|
|
|
Year Ending December 31, 2013
|
| |
Low
|
|
High
|
| | | |
|
| | | | |
Net income available to common shareholders, excluding amounts
attributable to unvested time-based awards
| |
$
|
34,030
| |
$
|
37,730
|
|
Add: Depreciation and amortization
| |
| 39,850 | |
| 39,850 |
|
FFO available to common shareholders
| | |
73,880
| | |
77,580
|
| | | |
|
|
Add: Hotel acquisition costs
| | |
3,100
| | |
3,100
|
|
Non-cash amortization(1) | |
| 250 | |
| 250 |
|
AFFO available to common shareholders
| | $ | 77,230 | | $ | 80,930 |
| | | |
|
|
FFO per diluted common share
| |
$
|
1.57
| |
$
|
1.65
|
|
AFFO per diluted common share
| |
$
|
1.64
| |
$
|
1.72
|
| | | |
|
|
Weighted-average number of diluted common shares outstanding
| | |
47,035
| | |
47,035
|
__________
|
|
(1) Includes non-cash amortization of ground lease asset, deferred
franchise costs, unfavorable contract liability, and air rights
contract.
|
|
| |
| |
| |
| |
| CHESAPEAKE LODGING TRUST | | | | | | | | |
| CURRENT HOTEL PORTFOLIO | | | | | | | | |
|
| | | | | | | | | |
| | | | | | | | | |
|
| | | | | | | |
Purchase Price
| | |
|
Hotel
| |
Location
| |
Rooms
| |
(in millions)
| |
Acquisition Date
|
| | | | | | | | | |
|
|
1
| |
Hyatt Regency Boston
| |
Boston, MA
| |
502
| |
$
|
112.00
| |
March 18, 2010
|
|
2
| |
Hilton Checkers Los Angeles
| |
Los Angeles, CA
| |
188
| | |
46.00
| |
June 1, 2010
|
|
3
| |
Courtyard Anaheim at Disneyland Resort
| |
Anaheim, CA
| |
153
| | |
25.00
| |
July 30, 2010
|
|
4
| |
Boston Marriott Newton
| |
Newton, MA
| |
430
| | |
77.25
| |
July 30, 2010
|
|
5
| |
Le Meridien San Francisco
| |
San Francisco, CA
| |
360
| | |
143.00
| |
December 15, 2010
|
|
6
| |
Homewood Suites Seattle Convention Center
| |
Seattle, WA
| |
195
| | |
53.00
| |
May 2, 2011
|
|
7
| |
W Chicago - City Center
| |
Chicago, IL
| |
403
| | |
128.80
| |
May 10, 2011
|
|
8
| |
Hotel Indigo San Diego Gaslamp Quarter
| |
San Diego, CA
| |
210
| | |
55.50
| |
June 17, 2011
|
|
9
| |
Courtyard Washington Capitol Hill/Navy Yard
| |
Washington, DC
| |
204
| | |
68.00
| |
June 30, 2011
|
|
10
| |
Hotel Adagio San Francisco
| |
San Francisco, CA
| |
171
| | |
42.25
| |
July 8, 2011
|
|
11
| |
Denver Marriott City Center
| |
Denver, CO
| |
613
| | |
119.00
| |
October 3, 2011
|
|
12
| |
Holiday Inn New York City Midtown - 31st Street
| |
New York, NY
| |
122
| | |
52.20
| |
December 22, 2011
|
|
13
| |
W Chicago - Lakeshore
| |
Chicago, IL
| |
520
| | |
126.00
| |
August 21, 2012
|
|
14
| |
Hyatt Regency Mission Bay Spa and Marina
| |
San Diego, CA
| |
429
| | |
62.00
| |
September 7, 2012
|
|
15
| |
The Hotel Minneapolis, Autograph Collection
| |
Minneapolis, MN
| |
222
| | |
46.00
| |
October 30, 2012
|
|
16
| |
Hyatt Place New York Midtown South
| |
New York, NY
| |
185
| | |
76.25
| |
March 14, 2013
|
|
17
| |
W New Orleans - French Quarter
| |
New Orleans, LA
| |
97
| | |
25.50
| |
March 28, 2013
|
|
18
| |
W New Orleans
| |
New Orleans, LA
| |
410
| |
|
65.00
| |
April 25, 2013
|
| | | | | | | | | |
|
| | | | | |
5,414
| |
$
|
1,322.75
| | |

Contacts:
Chesapeake Lodging Trust
Douglas W. Vicari, 410-972-4142
Source: Chesapeake Lodging Trust
© 2026 Canjex Publishing Ltd. All rights reserved.