-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, IaFyMMIoLUc/TRJ49bChip4k6g1cktFOuoSovVjhKwrs4qJxu9HuVurYyV0N+bGQ 45kMfh9lWS38lTmkDR4Yyw== 0001104659-06-034378.txt : 20060512 0001104659-06-034378.hdr.sgml : 20060512 20060512160456 ACCESSION NUMBER: 0001104659-06-034378 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20060508 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20060512 DATE AS OF CHANGE: 20060512 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Morgans Hotel Group Co. CENTRAL INDEX KEY: 0001342126 STANDARD INDUSTRIAL CLASSIFICATION: HOTELS & MOTELS [7011] IRS NUMBER: 161736884 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-51802 FILM NUMBER: 06834901 BUSINESS ADDRESS: STREET 1: 475 TENTH AVENUE CITY: NEW YORK STATE: NY ZIP: 10018 BUSINESS PHONE: 212-277-4100 MAIL ADDRESS: STREET 1: 475 TENTH AVENUE CITY: NEW YORK STATE: NY ZIP: 10018 8-K 1 a06-11682_28k.htm CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES

 

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: May 8, 2006
(Date of earliest event reported)


 

Morgans Hotel Group Co.
(Exact name of registrant as specified in its charter)


 

Delaware
(State or other jurisdiction of incorporation)

000-51802

 

16-1736884

(Commission File Number)

 

(IRS Employer Identification No.)

 

 

 

475 Tenth Avenue

 

 

New York, NY

 

10018

(Address of Principal Executive Offices)

 

(Zip Code)

 

(212) 277-4100
(Registrant’s 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 May 8, 2006, the Company issued a press release announcing its financial results for the fiscal quarter ended March 31, 2006. A copy of the press release is attached as Exhibit 99.1 hereto and is hereby incorporated by reference into this Item 2.02.

Item 9.01.   Financial Statements and Exhibits.

(a)

 

None

 

 

 

(b)

 

None

 

 

 

(c)

 

None

 

 

 

(d)

 

Exhibit 99.1:  Press Release dated May 8, 2006.

 

Exhibit No.

 

Exhibit Description

 

 

99.1

 

Press Release dated May 8, 2006.

 

2




SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

MORGANS HOTEL GROUP CO.

 

 

 

Date: May 12, 2006

By:

/s/   RICHARD SZYMANSKI

 

 

Richard Szymanski

 

 

Chief Financial Officer

 

3



EX-99.1 2 a06-11682_2ex99d1.htm EX-99

Exhibit 99.1

 

FOR IMMEDIATE RELEASE

 

Investor Relations Contact:
Brad Cohen of ICR
888-277-4158
Media Contact:
Rick Matthews of Rubenstein
212.843.8267

 

MORGANS HOTEL GROUP CO. ANNOUNCES FIRST QUARTER 2006 EARNINGS

 

********** Highlights **********
-Strong RevPAR Growth-
-Closed on the Acquisition of the Mondrian Scottsdale-

 

NEW YORK, NY, May 8, 2006 - Morgans Hotel Group Co. (NASDAQ: MHGC), a fully integrated hospitality company that owns and operates boutique hotels in gateway cities under brands such as Delano and Mondrian, today reported financial results for the first quarter 2006.

 

First quarter 2006 metrics are in line with the Company’s expectations. Revenue per available room (RevPAR) for owned hotels was $196.25, a 4.1% increase over first quarter 2005 and a 23.8% increase over first quarter 2004. Total revenues, which include food and beverage, other hotel revenues and management fees, increased 2.9% to $64.1 million as compared to $62.3 million in the first quarter of 2005. As anticipated, adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) was $17.4 million.

 

Mr. W. Edward Scheetz, President and Chief Executive Officer stated, “Our results for the first quarter of 2006 were in line with our expectations. RevPAR at our hotels continues to grow, up almost 25% from two years ago, which illustrates the continued strength of both our brands and our markets. We continue to see positive trends in all of our markets, New York, Miami, Los Angeles, San Francisco, and London, and so we expect continued growth. We are also very excited to have closed on our first acquisition since our IPO, the 194 room James Hotel in Scottsdale, Arizona which we have re-branded as the Mondrian Scottsdale. Over the coming months, we will begin renovations to make the hotel reflective of the Mondrian brand standard and expect to complete renovations by year-end 2006. We look forward to the Mondrian Scottsdale’s contribution to profitability. We are also very optimistic about our acquisitions pipeline. We are seeing attractive acquisition opportunities in our current markets and our target markets. Our brands are strong, our markets are strong, we have a new hotel in our portfolio and a robust acquisition pipeline. Morgans Hotel Group is well positioned for growth in 2006 and beyond.”

 





 

First Quarter Operating Results

 

RevPAR for the company’s owned hotels was $196.25 for the first quarter 2006, a 4.1% increase over the comparable period in 2005. The increase in RevPAR was driven by strong performances at the Clift hotel in San Francisco and the Mondrian hotel in Los Angeles, which posted RevPAR growth of nearly 17% and 7%, respectively.

 

The RevPAR growth for the Company’s owned hotels was driven by average daily rate (ADR) growth, which increased by 7.1%, or $19.01, to $286.49 for the first quarter of 2006, from $267.49 for the first quarter of 2005. Occupancy at the Company’s owned portfolio was 68.5% in the first quarter 2006 as compared to 70.5% in the first quarter of 2005. We are pushing rate at our properties, and expect increased occupancy to follow.

 

Our London hotels, which we own through a 50/50 joint venture, posted very strong first quarter results, underscoring the strength of the London market. In constant dollars, the Company’s Sanderson and St. Martins Lane posted RevPAR growth of 7.0% and 15.2%, respectively, for the first quarter of 2006. However, the strength of the US dollar relative to the British pound offset this improvement.

 

The net loss for the first quarter of 2006 was $16.9 million, compared to a net loss of $2.8 million in the first quarter of 2005. However, the first quarter of 2006 included one-time, non-cash charges of $15.6 million associated with the Company’s initial public offering. Net loss adjusted for these one-time items is $1.3 million, a $1.5 million improvement over first quarter 2005.

 

The second quarter has started off strongly. The Company’s properties performed well in April with RevPAR growth of 7.5% for the entire portfolio. London experienced the most growth, with a RevPAR increase of 12%. Other cities also posted strong RevPAR growth; New York at 9.1% and  Miami at 8.1%.

 

Balance Sheet and Financing

 

As of March 31, 2006, adjusted long-term debt was $483.4 million. Cash and cash equivalents were $60.3 million, and cash reserves were $33.6 million, resulting in net debt of $389.5 million. The Company’s weighted average debt maturity was 4.4 years and its weighted average interest rate was 5.8%. The Company also has an undrawn $125 million revolving credit facility.

 

Development Activity

 

On May 3, 2006, the Company completed the purchase of the Mondrian Scottsdale, formerly known as the James hotel with a final payment of $43.2 million, bringing the total purchase price to $47.8 million. The Company funded the acquisition with proceeds from the IPO and intends to secure mortgage financing on the property. The Company intends to upgrade the property over the next several months to bring it to the level of our Mondrian. We also plan to open an Asia de Cuba restaurant and a Skybar at the property. We expect to complete the repositioning by the end of 2006.

 

2





 

In January 2006, the Company entered into a 50/50 joint venture with Boyd Gaming Corporation (NYSE: BYD) to develop two flagship hotels with a total of 1,600 rooms in Las Vegas on the Strip bearing the Company’s Delano and Mondrian brands. We have continued to work with Boyd on pre-development of the hotels. The project is expected to be completed in 2010.

 

In January 2006, the Company completed the acquisition of the property across from the Delano Miami Hotel for approximately $14.3 million. The Company expects to convert the property into additional guest rooms and additional guest facilities and have the property in operation by the end of 2007.

 

Guidance For 2006

 

The statements below are the Company’s outlook or forecast for the Company’s business for the fiscal year ending December 31, 2006. Based upon the Company’s expectations for continued improvement of the U.S. economy, moderate supply growth, further rate improvement in the luxury lodging and consumer service sectors, recent joint-venture announcements, along with planned expense increases, the Company continues to expect to meet the following financial targets for the full year 2006:

 

RevPAR Growth:

 

8.0% to 10.0%

Total Revenues:

 

$280 million to $290 million

Adjusted EBITDA:

 

$85 million to $90 million

 

Adjusted EBITDA for 2006 includes costs of approximately $2.0 million related to public company expenses and excludes non-cash stock compensation expense which is estimated to be approximately $7.5 million in 2006.

 

The Company anticipates spending approximately $10 million for the upgrade to the Delano over the summer and approximately $4 to $5 million for the renovation and re-branding of Mondrian Scottsdale. In addition, maintenance capital expenditures for 2006 are estimated to be approximately $10 to $12 million.

 

Conference Call

 

The Company will host a conference call to discuss the financial results for the first quarter 2006, today at 5:00 PM Eastern time. Hosting the call will be Mr. W. Edward Scheetz, President and Chief Executive Officer, and Mr. Richard Szymanski, Chief Financial Officer.

 

The call will be webcast live over the Internet at www.morganshotelgroup.com under the About Us, Investor Relations section. Participants should follow the instructions provided on the website for the download and installation of audio applications necessary to join the webcast. The call can also be accessed live over the phone by dialing (888) 802-2266 or (913) 312-1270 for international callers.

 

3





 

A replay of the call will be available one hour after the call and can be accessed by dialing (888) 203-1112 or (719) 457-0820 for international callers; the password is 6784403. The replay will be available from May 8, 2006 through May 15, 2006.

 

Forward-Looking and Cautionary Statements

 

Statements contained in this press release which are not historical facts are forward-looking statements as the term is defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by the use of words such as “expects,” “plans,” “estimates,” “projects,” “intends,” “believes,” “guidance,” and similar expressions that do not relate to historical matters. These forward-looking statements are subject to risks and uncertainties which can cause actual results to differ materially from those currently anticipated, due to a number of factors which include, but are not limited to, downturns in economic and market conditions, particularly levels of spending in the business, travel and leisure industries; hostilities, including future terrorist attacks, or fear of hostilities that affect travel; risks related to natural disasters, such as earthquakes and hurricanes; the completion of transactions and the integration of properties with our existing business; the seasonal nature of the hospitality business; changes in the tastes of our customers; increases in real property tax rates; increases in interest rates and operating costs; general volatility of the capital markets and our ability to access the capital markets; and changes in the competitive environment in our industry and the markets where we invest, and other risk factors discussed in Morgans Hotel Group Co.’s Annual Report on Form 10-K and other documents filed by the Company with the Securities and Exchange Commission from time to time. All forward-looking statements in this press release are made as of today, based upon information known to management as of the date hereof, and the Company assumes no obligations to update or revise any of its forward-looking statements even if experience or future changes show that indicated results or events will not be realized.

 

About Morgans Hotel Group

 

Morgans Hotel Group Co. (Nasdaq: MHGC), which is widely credited with establishing and developing the rapidly expanding boutique hotel sector, owns and operates Morgans, Royalton and Hudson in New York, Delano and The Shore Club in Miami, Mondrian in Los Angeles and Scottsdale, Clift in San Francisco, and Sanderson and St. Martins Lane in London. MHG has other property transactions in various stages of completion including projects in Miami Beach, Florida, and Las Vegas, Nevada, and continues to vigorously pursue its strategy of developing unique properties at various price points in international gateway cities in the United States, Europe, South America, Asia and around the world. For more information, please visit www.morganshotelgroup.com.

 

###

 

4





 

Morgans Hotel Group Co.

Unaudited Income Statement

(in $000s)

 

 

 

Three Months Ended

 

%

 

 

 

3/31/06

 

3/31/05

 

Change

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

Rooms

 

36,816

 

35,352

 

4

%

Food & beverage

 

21,985

 

21,495

 

 

 

Other hotel

 

3,081

 

2,905

 

 

 

Total hotel revenues

 

61,882

 

59,752

 

4

%

Management fees

 

2,207

 

2,500

 

 

 

Total revenues

 

64,089

 

62,252

 

3

%

 

 

 

 

 

 

 

 

Operating Costs and Expenses:

 

 

 

 

 

 

 

Rooms

 

10,061

 

9,571

 

 

 

Food & beverage

 

14,062

 

13,560

 

 

 

Other departmental

 

1,164

 

920

 

 

 

Hotel, selling, general and administrative

 

13,212

 

12,680

 

 

 

Property taxes, insurance and other

 

3,677

 

3,080

 

 

 

Total hotel operating expenses

 

42,176

 

39,811

 

6

%

Corporate expenses:

 

 

 

 

 

 

 

Stock based compensation

 

1,052

 

 

 

 

 

Other

 

4,618

 

3,839

 

 

 

Depreciation

 

5,325

 

6,880

 

 

 

Total operating costs and expenses

 

53,171

 

50,530

 

5

%

Operating income

 

10,918

 

11,722

 

-7

%

 

 

 

 

 

 

 

 

Interest expense, net

 

14,584

 

11,714

 

 

 

Equity in loss of unconsolidated joint ventures

 

376

 

1,809

 

 

 

Minority interest in joint ventures

 

1,405

 

1,240

 

 

 

Other non-operating (income) loss

 

42

 

(433

)

 

 

 

 

 

 

 

 

 

 

Pre tax loss

 

(5,489

)

(2,608

)

-110

%

Income taxes

 

11,386

 

183

 

 

 

Net loss before minority interest in MHGC

 

(16,875

)

(2,791

)

-505

%

 

 

 

 

 

 

 

 

Shares Outstanding

 

33,500

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss per share (1)

 

(0.36

)

 

 

 

 

 


(1)                                  Loss per share represents the loss for Morgan’s Hotel Group Co. from February 17, 2006, the date of the IPO, to March 31, 2006 over the number of shares outstanding in that period.

 

5





 

Morgans Hotel Group, Co.

Unaudited Hotel Operating Statistics

 

 

 

Three Months Ended

 

%

 

 

 

3/31/06

 

3/31/05

 

Change

 

Morgans

 

 

 

 

 

 

 

Occupancy

 

81.0

%

83.5

%

-3.0

%

ADR

 

265.83

 

249.46

 

6.6

%

Revpar

 

215.32

 

208.30

 

3.4

%

 

 

 

 

 

 

 

 

Royalton

 

 

 

 

 

 

 

Occupancy

 

85.3

%

87.4

%

-2.4

%

ADR

 

289.57

 

263.96

 

9.7

%

Revpar

 

247.00

 

230.70

 

7.1

%

 

 

 

 

 

 

 

 

Hudson

 

 

 

 

 

 

 

Occupancy

 

75.8

%

80.4

%

-5.7

%

ADR

 

217.36

 

197.79

 

9.9

%

Revpar

 

164.76

 

159.02

 

3.6

%

 

 

 

 

 

 

 

 

Delano

 

 

 

 

 

 

 

Occupancy

 

82.0

%

84.9

%

-3.4

%

ADR

 

586.78

 

587.89

 

-0.2

%

Revpar

 

481.16

 

499.12

 

-3.6

%

 

 

 

 

 

 

 

 

Mondrian

 

 

 

 

 

 

 

Occupancy

 

81.2

%

80.8

%

0.5

%

ADR

 

318.89

 

299.77

 

6.4

%

Revpar

 

258.94

 

242.21

 

6.9

%

 

 

 

 

 

 

 

 

Clift

 

 

 

 

 

 

 

Occupancy

 

63.7

%

61.8

%

3.1

%

ADR

 

241.82

 

213.49

 

13.3

%

Revpar

 

154.04

 

131.94

 

16.8

%

 

 

 

 

 

 

 

 

Total Owned

 

 

 

 

 

 

 

Occupancy

 

68.5

%

70.5

%

-2.8

%

ADR

 

286.49

 

267.48

 

7.1

%

Revpar

 

196.25

 

188.57

 

4.1

%

 

 

 

 

 

 

 

 

St. Martins Lane

 

 

 

 

 

 

 

Occupancy

 

73.2

%

69.0

%

6.1

%

ADR

 

345.18

 

369.02

 

-6.5

%

Revpar

 

252.67

 

254.62

 

-0.8

%

 

 

 

 

 

 

 

 

Sanderson

 

 

 

 

 

 

 

Occupancy

 

73.5

%

65.0

%

13.1

%

ADR

 

423.63

 

448.75

 

-5.6

%

Revpar

 

311.37

 

291.69

 

6.7

%

 

 

 

 

 

 

 

 

Shore Club

 

 

 

 

 

 

 

Occupancy

 

75.4

%

80.6

%

-6.5

%

ADR

 

429.61

 

405.40

 

6.0

%

Revpar

 

323.93

 

326.75

 

-0.9

%

 

 

 

 

 

 

 

 

Total Joint Venture

 

 

 

 

 

 

 

Occupancy

 

74.3

%

73.5

%

1.1

%

ADR

 

402.59

 

403.45

 

-0.2

%

Revpar

 

299.12

 

296.54

 

0.9

%

 

 

 

 

 

 

 

 

Total Company

 

 

 

 

 

 

 

Occupancy

 

75.5

%

76.9

%

-1.8

%

ADR

 

316.20

 

301.40

 

4.9

%

Revpar

 

238.73

 

231.78

 

3.0

%

 

6





EBITDA and Adjusted EBITDA

 

We believe that earnings before interest, income taxes, depreciation and amortization (EBITDA) is a useful financial metric to assess our operating performance before the impact of investing and financing transactions and income taxes. It also facilitates comparison between us and our competitors. Given the significant investments that we have made in the past in property, plant and equipment, depreciation and amortization expense comprises a meaningful portion of our cost structure. We believe that EBITDA will provide investors with a useful tool for assessing the comparability between periods because it eliminates depreciation and amortization expense attributable to capital expenditures.

 

We disclose Adjusted EBITDA because we believe it provides a meaningful comparison to our EBITDA as it excludes other non-operating (income) expenses that do not relate to the on-going performance of our assets and excludes the operating performance of assets in which we do not have a fee simple ownership interest.

 

The use of EBITDA and Adjusted EBITDA has certain limitations. Our presentation of EBITDA and Adjusted EBITDA may be different from the presentation used by other companies and therefore comparability may be limited. Depreciation expense for various long-term assets, interest expense, income taxes and other items have been and will be incurred and are not reflected in the presentation of EBITDA or Adjusted EBITDA. Each of these items should also be considered in the overall evaluation of our results. Additionally, EBITDA and Adjusted EBITDA do not consider capital expenditures and other investing activities and should not be considered as a measure of our liquidity. We compensate for these limitations by providing the relevant disclosure of our depreciation, interest and income tax expense, capital expenditures and other items both in our reconciliations to the GAAP financial measures and in our consolidated financial statements, all of which should be considered when evaluating our performance. The term EBITDA is not defined under accounting principles generally accepted in the United States, or U.S. GAAP, and EBITDA is not a measure of net income, operating income, operating performance or liquidity presented in accordance with U.S. GAAP. In addition, EBITDA is impacted by reorganization of businesses and other restructuring-related charges. When assessing our operating performance, you should not consider this data in isolation, or as a substitute for, our net income, operating income or any other operating performance measure that is calculated in accordance with U.S. GAAP. In addition, our EBITDA may not be comparable to EBITDA or similarly titled measures utilized by other companies since such other companies may not calculate EBITDA in the same manner as we do.

 

7




 

A reconciliation of net income (loss) and operating income (loss), the most directly comparable U.S. GAAP measures, to EBITDA and Adjusted EBITDA for each of the respective periods indicated is as follows:

 

Morgans Hotel Group, Co.

Unaudited EBITDA Reconciliation

(in $000s)

 

 

 

Three Months Ended

 

 

 

3/31/06

 

3/31/05

 

 

 

 

 

 

 

Net income (loss)

 

(16,875

)

(2,791

)

Interest expense,net

 

14,584

 

11,714

 

Income tax expense

 

11,386

 

183

 

Depreciation and amortization expense

 

5,325

 

6,880

 

Proportionate share of interest expense from unconsolidated joint ventures

 

1,599

 

1,864

 

Proportionate share of depreciation expense from unconsolidated joint ventures

 

1,233

 

2,006

 

Proportionate share of depreciation expense of consolidated joint ventures

 

(130

)

(158

)

 

 

 

 

 

 

EBITDA

 

17,122

 

19,698

 

 

 

 

 

 

 

Other non operating expense (income)

 

42

 

(433

)

Less: Clift

 

(836

)

(640

)

Add: Stock based compensation

 

1,052

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

17,380

 

18,625

 

 

 

8




 

Morgans Hotel Group, Co.

Reconciliation of Operating Income to Adjusted EBITDA

(unaudited, in $000s)

 

 

 

Three Months Ended

 

 

 

3/31/06

 

3/31/05

 

 

 

 

 

 

 

Operating Income

 

10,918

 

11,722

 

 

 

 

 

 

 

Depreciation

 

5,325

 

6,880

 

EBITDA from joint ventures

 

2,456

 

2,061

 

Minority interest

 

(1,535

)

(1,398

)

Other non-operating income (loss)

 

(42

)

433

 

 

 

 

 

 

 

EBITDA

 

17,122

 

19,698

 

 

 

 

 

 

 

Other non-operating (income) loss

 

42

 

(433

)

Less: Clift

 

(836

)

(640

)

Add: Stock based compensation

 

1,052

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

17,380

 

18,625

 

 

 

9




Morgans Hotel Group, Co.

Unaudited Room Revenue Analysis

(in $000s)

 

 

 

Three Months Ended

 

%

 

 

 

3/31/06

 

3/31/05

 

Change

 

 

 

 

 

 

 

 

 

Morgans

 

2,190

 

2,118

 

3

%

Royalton

 

3,755

 

3,507

 

7

%

Hudson

 

11,917

 

11,486

 

4

%

Delano

 

8,398

 

8,760

 

-4

%

Mondrian

 

5,520

 

5,167

 

7

%

Clift

 

5,036

 

4,314

 

17

%

Total Owned

 

36,816

 

35,352

 

4

%

 

Hotel Revenue Analysis

 

 

 

Three Months Ended

 

%

 

 

 

3/31/06

 

3/31/05

 

Change

 

 

 

 

 

 

 

 

 

Morgans

 

4,971

 

4,874

 

2

%

Royalton

 

5,134

 

4,816

 

7

%

Hudson

 

15,989

 

15,765

 

1

%

Delano

 

16,495

 

16,511

 

0

%

Mondrian

 

10,713

 

10,124

 

6

%

Clift

 

8,580

 

7,662

 

12

%

Total Owned

 

61,882

 

59,752

 

4

%

 

 

10




 

 

Morgans Hotel Group, Co.

Unaudited EBITDA Analysis

(in $000s)

 

 

 

Three Months Ended

 

%

 

 

 

3/31/06

 

3/31/05

 

Change

 

 

 

 

 

 

 

 

 

Morgans

 

817

 

889

 

-8

%

Royalton

 

944

 

1,028

 

-8

%

Hudson

 

4,590

 

4,943

 

-7

%

Delano

 

7,048

 

7,549

 

-7

%

Mondrian

 

3,936

 

3,494

 

13

%

Clift

 

836

 

640

 

31

%

Total Owned

 

18,171

 

18,543

 

-2

%

 

 

 

 

 

 

 

 

St Martins Lane

 

1,264

 

1,117

 

13

%

Sanderson

 

857

 

611

 

40

%

Shore Club

 

335

 

333

 

1

%

Total Joint Venture

 

2,456

 

2,061

 

19

%

 

 

 

 

 

 

 

 

Management Fees

 

2,207

 

2,500

 

-12

%

Corporate Expenses

 

(5,670

)

(3,839

)

48

%

 

 

 

 

 

 

 

 

Total Company

 

17,164

 

19,265

 

-11

%

 

 

 

 

 

 

 

 

Less Clift

 

(836

)

(640

)

31

%

Less: Stock Based Compensation

 

1,052

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

17,380

 

18,625

 

-7

%

 

11




 

 

Morgans Hotel Group, Co.

Unaudited Balance Sheet

(in $000s)

 

 

 

Mar 31

 

Dec 31

 

 

 

2006

 

2005

 

 

 

 

 

 

 

Cash

 

60,306

 

21,835

 

Cash reserves

 

33,601

 

32,754

 

Property and equipment

 

437,724

 

426,927

 

Goodwill

 

73,698

 

73,698

 

Accounts receivable

 

11,754

 

10,567

 

Prepaid expenses and other assets

 

11,607

 

12,687

 

Investments in joint ventures

 

7,754

 

7,529

 

Other assets

 

28,500

 

20,278

 

Total assets

 

664,944

 

606,275

 

 

 

 

 

 

 

Long-term debt

 

381,482

 

584,492

 

Capital lease obligations - Clift

 

76,111

 

75,140

 

Accounts payable and accrued expenses

 

33,279

 

32,309

 

Other liabilities

 

21,394

 

23,751

 

Deferred income taxes

 

10,561

 

 

Total liabilities

 

522,827

 

715,692

 

Minority interests

 

20,646

 

1,156

 

Stockholders’equity (deficit)

 

121,471

 

(110,573

)

Total liabilities and equity (deficit)

 

664,944

 

606,275

 

 

12



-----END PRIVACY-ENHANCED MESSAGE-----