-----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, M1PVyoYOiw1MRhCOGo7Yb7PmucycciHb+HJO9ZSYxOKM7Surqb47Gvnmoh2JMoSs VxfXPWH/srm88E+Qjz26Dg== 0001362310-09-006409.txt : 20090504 0001362310-09-006409.hdr.sgml : 20090504 20090504162757 ACCESSION NUMBER: 0001362310-09-006409 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20090504 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090504 DATE AS OF CHANGE: 20090504 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: 001-33738 FILM NUMBER: 09793724 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 c84751e8vk.htm FORM 8-K Form 8-K
 
 

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): May 4, 2009

Morgans Hotel Group Co.
(Exact name of registrant as specified in its charter)
         
Delaware   001-33738   16-1736884
(State or other Jurisdiction of Incorporation)   (Commission File Number)   (IRS Employer Identification No.)
     
475 Tenth Avenue
New York, NY
  10018
(Address of Principal Executive Offices)   (Zip Code)

Registrant’s telephone number, including area code: (212) 277-4100
 
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:

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))

 
 

 

1


 

Item 2.02. Results of Operations and Financial Condition.

On May 4, 2009, Morgans Hotel Group Co. (the “Company”) issued a press release announcing its financial results for the quarter ended March 31, 2009. A copy of the press release is furnished as Exhibit 99.1 hereto and is hereby incorporated by reference into this Item 2.02.

The information contained in this current report on Form 8-K, including Exhibit 99.1, shall not be deemed “filed” with the Securities and Exchange Commission nor incorporated by reference in any registration statement filed by the Company under the Securities Act of 1933, as amended.

Item 9.01. Financial Statements and Exhibits.

(d)   Exhibits.

The exhibit contained in this current report on Form 8-K shall not be deemed “filed” with the Securities and Exchange Commission nor incorporated by reference in any registration statement filed by the Company under the Securities Act of 1933, as amended.

     
Exhibit Number   Description 
 
   
99.1
  Press Release dated May 4, 2009

 

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 4, 2009
  By:   /s/ Richard Szymanski
 
     
 
      Richard Szymanski
 
      Chief Financial Officer

 
 

 

3


 

EXHIBIT INDEX

     
Exhibit Number   Description
 
   
99.1
  Press Release dated May 4, 2009

 

4

EX-99.1 2 c84751exv99w1.htm EXHIBIT 99.1 Exhibit 99.1
Exhibit 99.1
Contacts:
Richard Szymanski
Morgans Hotel Group
212.277.4188
Kate Finn
The Abernathy MacGregor Group
212.371.5999
MORGANS HOTEL GROUP REPORTS FIRST QUARTER 2009 RESULTS
NEW YORK, NY — May 4, 2009 — Morgans Hotel Group Co. (NASDAQ: MHGC) (“MHG”) today reported financial results for the first quarter ended March 31, 2009.
Highlights
    Revenue per available room (“RevPAR”) for System-Wide Comparable Hotels decreased 36.0% in constant dollars in the first quarter from the comparable period in 2008.
    Adjusted EBITDA for the first quarter was $7.1 million, a decrease of 67% from the comparable period in 2008.
    EBITDA at System-Wide Comparable Hotels during the first quarter decreased by 63% from the comparable period in 2008, a rate of 1.6 times the related RevPAR percentage change.
    MHG achieved a 21% reduction in operating expenses at System-Wide Comparable Hotels and a 16% reduction in corporate expenses in the first quarter of 2009 from the comparable period in 2008.
    Additional restructuring initiatives were implemented in January and March 2009. Through our multi-phase contingency plans implemented in the beginning of 2008, we estimate that we have reduced hotel operating expenses and corporate expenses by approximately $20 million and $10 million, respectively, on an annualized basis.
    With the completion of the redesigned Mondrian Los Angeles and Morgans properties in September 2008, MHG has no significant deferred capital expenditure requirements at its owned hotels.
    In April, Hard Rock opened a new and expanded Joint Concert Hall and added approximately 65,000 square feet of meeting space. The north tower consisting of 490 rooms is scheduled to open in the summer of 2009 and the casino expansion and south tower consisting of 374 rooms are projected to open in late 2009 or early 2010.
    Boston Ames and Mondrian SoHo are currently targeted to open in the fourth quarter of 2009 or early 2010.

 

 


 

Fred Kleisner, President and CEO of Morgans Hotel Group, said: “In an increasingly difficult environment, we continued to manage our cost structure and balance sheet in a proactive and aggressive manner to preserve shareholder value. We implemented an additional $10 million in annualized cost savings in the first quarter of 2009 and ended the first quarter with over $87 million in cash on hand. We are confident that we are taking all the right steps to get us through this challenging period, while at the same time maintaining our unique brand experience so that we are well positioned for growth when the economy turns around.”
First Quarter 2009 Operating Results
RevPAR at System-Wide Comparable Hotels decreased by 39.2% (36.0% in constant dollars) in the first quarter of 2009 compared to the first quarter of 2008. Occupancy declined by 17.7% and average daily rate (“ADR”) declined by 26.2% compared to the same period in the prior year.
Interest expense reflects the adoption of a new accounting pronouncement requiring proceeds from the issuance of convertible notes to be allocated between debt and equity components resulting in a debt discount that is amortized over the life of the debt as additional interest expense. The adoption of this pronouncement resulted in $0.6 million of additional interest expense in the first quarter of 2009 and a retroactive $0.6 million increase in interest expense in the first quarter of 2008.
MHG recorded a net loss of $10.6 million in the first quarter of 2009 compared to a net loss of $7.5 million in the first quarter of 2008.
Balance Sheet and Liquidity
As of March 31, 2009, consolidated debt excluding the Clift lease obligation was $688.4 million and cash and cash equivalents were $86.6 million. As of March 31, 2009, we had borrowed $51.7 million under our revolving credit facility, which is secured by three owned hotels — Delano, Royalton and Morgans. MHG’s only near-term consolidated maturity consists of a $40 million non-recourse mortgage at Mondrian Scottsdale which is due in June 2009. We do not intend to invest significant additional capital in this hotel.
During the first quarter of 2009, MHG funded $4.2 million of equity on the Ames Boston project. As a result, MHG estimates that its total future capital commitments for development projects has been reduced to approximately $15 million. With the re-launch of Mondrian Los Angeles and Morgans in September 2008, all major renovation projects have been completed and there are no significant deferred capital expenditure requirements at our owned hotels.
Additionally, MHG expects to utilize its net operating losses of approximately $80 million to offset future income and gains on the sale of assets as part of its long-term strategy to reduce its ownership interests in hotels.
Development Activity
MHG’s projects currently under construction are the Hard Rock expansion, the Boston Ames and the Mondrian SoHo, all of which are expected to be completed in the fourth quarter of 2009 or early 2010.

 

 


 

2009 Outlook
The global economic downturn has had a significant adverse impact on demand, particularly since the middle of September 2008. Given the continuing uncertainty about the depth and duration of the economic crisis, we are not comfortable defining a specific RevPAR target or range for the year. However, we can provide a framework for Adjusted EBITDA given certain RevPAR declines. For example, if RevPAR for the year were to decline on average 20-25%, we would expect 2009 Adjusted EBITDA to be between $45-60 million. This is based on a ratio of EBITDA percentage decline to RevPAR percentage decline between 1.5 and 2.0 times, a ratio we have achieved over the past two quarters.
Conference Call
MHG will host a conference call to discuss the first quarter financial results today at 5:00 PM Eastern time.
The call will be webcast live over the Internet at www.morganshotelgroup.com under the Corporate Info, Investor Overview 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 888-802-8577 or 973-935-8754 for international callers; the password is 96304495. A replay of the call will be available two hours after the call and can be accessed by dialing 800-642-1687 or 706-645-9291 for international callers; the password is 96304495. The replay will be available from May 4, 2009 through May 11, 2009.
Definitions
“Owned Comparable Hotels” includes all wholly-owned hotels operated by MHG except for hotels under renovation during the current or the prior year and development projects. Owned Comparable Hotels for 2009 excludes Mondrian Los Angeles and Morgans, which were under renovation in 2008.
“System-Wide Comparable Hotels” includes all hotels operated by MHG except for hotels under renovation during the current or the prior year and development projects. System-Wide Comparable Hotels for 2009 excludes Mondrian Los Angeles and Morgans, which were under renovation in 2008, the Hard Rock Hotel & Casino in Las Vegas (“Hard Rock”), which has been under renovation and expansion since 2008, and Mondrian South Beach, which opened in December 2008.
“Adjusted EBITDA” is adjusted earnings before interest, taxes, depreciation and amortization as further defined below.
About Morgans Hotel Group
Morgans Hotel Group Co. (NASDAQ: MHGC) operates and owns, or has an ownership interest in, Morgans, Royalton and Hudson in New York, Delano and Shore Club in Miami, Mondrian in Los Angeles, Mondrian in Scottsdale and Mondrian in South Beach, Clift in San Francisco, and Sanderson and St Martins Lane in London. MHG and an equity partner also own the Hard Rock Hotel & Casino in Las Vegas and related assets. MHG has other property transactions in various stages of completion, including projects in SoHo, New York; Las Vegas, Nevada; Palm Springs, California; Boston, Massachusetts; and Dubai, UAE. For more information please visit www.morganshotelgroup.com.

 

 


 

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; risks associated with the acquisition, development and integration of properties; 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; the impact of any material litigation; the loss of key members of our senior management; 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 MHG’s Annual Report on Form 10-K for the fiscal year ended December 31, 2008, and other documents filed by MHG with the Securities and Exchange Commission from time to time. All forward-looking statements in this press release are made as of the date hereof, based upon information known to management as of the date hereof, and MHG 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.

 

 


 

                 
    Three Months  
    Ended Mar. 31,  
Income Statement   2009     2008  
(In thousands, except per share amounts)         (as adjusted)  
Revenues :
               
Rooms
  $ 28,595     $ 46,155  
Food & beverage
    19,488       26,570  
Other hotel
    2,745       3,473  
 
           
Total hotel revenues
    50,828       76,198  
Management fees
    3,449       4,536  
 
           
Total revenues
    54,277       80,734  
 
               
Operating Costs and Expenses :
               
Rooms
    10,215       13,169  
Food & beverage
    14,575       19,367  
Other departmental
    1,594       2,085  
Hotel, selling, general and administrative
    12,010       15,772  
Property taxes, insurance and other
    4,324       4,054  
 
           
Total hotel operating expenses
    42,718       54,447  
Corporate expenses :
               
Stock based compensation
    3,069       2,935  
Other
    6,231       7,402  
Depreciation and amortization
    7,220       6,091  
Restructuring, development and disposal costs
    890       537  
 
           
Total operating costs and expenses
    60,128       71,412  
Operating income
    (5,851 )     9,322  
 
               
Interest expense, net
    11,458       11,074  
Equity in loss of unconsolidated joint ventures
    543       8,045  
Other non-operating expenses
    570       525  
 
           
 
               
Pre tax loss
    (18,422 )     (10,322 )
Income tax benefit
    (8,139 )     (3,940 )
 
           
Net loss
    (10,283 )     (6,382 )
 
               
Net income attributable to noncontrolling interest
    (303 )     (1,149 )
 
               
Net loss attributable to common stockholders
  $ (10,586 )   $ (7,531 )
 
               
Weighted average shares outstanding — diluted
    29,558       32,292  
 
               
Loss per share available to common stockholders
  $ (0.36 )   $ (0.23 )

 

 


 

                                                 
                (In Constant Dollars,          
    (In Actual Dollars)             if different)          
    Three Months             Three Months        
    Ended Mar. 31,     %     Ended Mar. 31,     %  
Hotel Operating Statistics   2009     2008     Change     2009     2008     Change  
Royalton
                                               
Occupancy
    77.8 %     81.0 %     -4.0 %                        
ADR
  $ 254.03     $ 368.02       -31.0 %                        
RevPAR
  $ 197.64     $ 298.10       -33.7 %                        
 
                                               
Hudson
                                               
Occupancy
    69.7 %     85.3 %     -18.3 %                        
ADR
  $ 170.39     $ 246.54       -30.9 %                        
RevPAR
  $ 118.76     $ 210.30       -43.5 %                        
 
                                               
Delano
                                               
Occupancy
    65.6 %     86.7 %     -24.3 %                        
ADR
  $ 598.71     $ 683.80       -12.4 %                        
RevPAR
  $ 392.75     $ 592.85       -33.8 %                        
 
                                               
Clift
                                               
Occupancy
    51.8 %     69.9 %     -25.9 %                        
ADR
  $ 219.50     $ 266.93       -17.8 %                        
RevPAR
  $ 113.70     $ 186.58       -39.1 %                        
 
                                               
Mondrian Scottsdale
                                               
Occupancy
    57.8 %     61.1 %     -5.4 %                        
ADR
  $ 175.64     $ 283.45       -38.0 %                        
RevPAR
  $ 101.52     $ 173.19       -41.4 %                        
 
                                               
Total Owned Comparable Hotels
                                               
Occupancy
    64.9 %     79.1 %     -18.0 %                        
ADR
  $ 237.71     $ 319.62       -25.6 %                        
RevPAR
  $ 154.27     $ 252.82       -39.0 %                        
 
                                               
St. Martins Lane
                                               
Occupancy
    68.1 %     77.6 %     -12.2 %     68.1 %     77.6 %     -12.2 %
ADR
  $ 286.40     $ 425.36       -32.7 %   $ 286.40     $ 309.22       -7.4 %
RevPAR
  $ 195.04     $ 330.08       -40.9 %   $ 195.04     $ 239.95       -18.7 %
 
                                               
Sanderson
                                               
Occupancy
    65.4 %     72.5 %     -9.8 %     65.4 %     72.5 %     -9.8 %
ADR
  $ 338.05     $ 495.74       -31.8 %   $ 338.05     $ 360.38       -6.2 %
RevPAR
  $ 221.08     $ 359.41       -38.5 %   $ 221.08     $ 261.28       -15.4 %
 
                                               
Shore Club
                                               
Occupancy
    54.5 %     71.5 %     -23.8 %                        
ADR
  $ 393.48     $ 495.24       -20.5 %                        
RevPAR
  $ 214.45     $ 354.10       -39.4 %                        
 
                                               
System-wide Comparable Hotels
                                               
Occupancy
    63.9 %     77.6 %     -17.7 %     63.9 %     77.6 %     -17.7 %
ADR
  $ 265.81     $ 359.96       -26.2 %   $ 265.81     $ 342.07       -22.3 %
RevPAR
  $ 169.85     $ 279.33       -39.2 %   $ 169.85     $ 265.45       -36.0 %
 
                                               
Morgans
                                               
Occupancy
    73.9 %     79.9 %     -7.5 %                        
ADR
  $ 219.79     $ 311.23       -29.4 %                        
RevPAR
  $ 162.42     $ 248.67       -34.7 %                        
 
                                               
Mondrian LA
                                               
Occupancy
    48.5 %     52.9 %     -8.3 %                        
ADR
  $ 288.91     $ 345.55       -16.4 %                        
RevPAR
  $ 140.12     $ 182.80       -23.3 %                        
 
                                               
Hard Rock (1)
                                               
Occupancy
    89.3 %     94.0 %     -5.0 %                        
ADR
  $ 134.99     $ 184.40       -26.8 %                        
RevPAR
  $ 120.55     $ 173.34       -30.5 %                        
 
                                               
Mondrian South Beach
                                               
Occupancy
    54.5 %           n/m                          
ADR
  $ 279.03             n/m                          
RevPAR
  $ 152.07     $       n/m                          
     
(1)   As customary in the gaming industry, we present average occupancy and average daily rate for the Hard Rock including rooms provided on a complimentary basis which is not the practice in the lodging industry

 

 


 

Non-GAAP Financial Measures
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. It also excludes stock-based compensation expense.
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 reflect 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 our 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.

 

 


 

A reconciliation of net 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:
                 
    Three Months  
    Ended March 31,  
EBITDA Reconciliation   2009     2008  
(In thousands)         (as adjusted)  
Net loss attributable to common stockholders
  $ (10,586 )   $ (7,531 )
Interest expense, net
    11,458       11,074  
Income tax benefit
    (8,139 )     (3,940 )
Depreciation and amortization expense
    7,220       6,091  
Proportionate share of interest expense from unconsolidated joint ventures
    6,402       8,488  
Proportionate share of depreciation expense from unconsolidated joint ventures
    2,038       2,945  
Proportionate share of depreciation expense of noncontrolling interest in consolidated joint ventures
    (90 )     (99 )
Noncontrolling interest
    (354 )     (242 )
Proportionate share of loss from unconsolidated joint ventures not recorded due to negative investment balances
    (5,405 )      
 
           
 
               
EBITDA
    2,544       16,786  
 
               
Add: Restructuring, development and disposal costs
    890       537  
Add : Other non operating expense
    570       525  
Add : Other non operating expense (income) from unconsolidated joint ventures
    (288 )     2,333  
Less : EBITDA from leased hotel
    276       (1,532 )
Add : Stock based compensation
    3,069       2,935  
 
           
 
               
Adjusted EBITDA
  $ 7,061     $ 21,584  

 

 


 

                         
Room Revenue Analysis   Three Months        
(In thousands, except percentages)   Ended Mar. 31,     %  
    2009     2008     Change  
 
                       
Royalton
  $ 2,987     $ 4,555       -34 %
Hudson
    8,621       15,410       -44 %
Delano
    6,858       10,469       -34 %
Clift
    3,748       6,162       -39 %
Mondrian Scottsdale
    1,726       3,060       -44 %
 
                 
Total Owned Comparable Hotels
    23,940       39,656       -40 %
 
                       
Morgans
    1,665       2,557       -35 %
Mondrian LA
    2,990       3,942       -24 %
 
                   
 
                       
Total Owned Hotels
  $ 28,595     $ 46,155       -38 %
                         
Hotel Revenue Analysis   Three Months        
(In thousands, except percentages)   Ended Mar. 31,     %  
    2009     2008     Change  
 
                       
Royalton
  $ 4,447     $ 6,505       -32 %
Hudson
    12,026       20,341       -41 %
Delano
    14,191       19,999       -29 %
Clift
    6,866       10,354       -34 %
Mondrian Scottsdale
    3,049       5,549       -45 %
 
                 
Total Owned Comparable Hotels
    40,579       62,748       -35 %
 
                       
Morgans
    3,841       5,381       -29 %
Mondrian LA
    6,408       8,069       -21 %
 
                   
 
                       
Total Owned Hotels
  $ 50,828     $ 76,198       -33 %

 

 


 

                         
Hotel EBITDA Analysis   Three Months        
(In thousands, except percentages)   Ended Mar. 31,     %  
    2009     2008     Change  
 
                       
Royalton
  $ (240 )   $ 880       -127 %
Hudson
    727       5,766       (1 )
Delano
    5,377       8,477       -37 %
Clift
    (276 )     1,532       -118 %
Mondrian Scottsdale
    567       1,263       -55 %
 
                 
Owned Comparable Hotels
    6,155       17,918       -66 %
 
                       
St Martins Lane
    1,014       1,982       -49 %
Sanderson
    540       1,000       -46 %
Shore Club
    186       367       -49 %
 
                 
Joint Venture Comparable Hotels
    1,740       3,349       -48 %
 
                       
System-Wide Comparable Hotels
    7,895       21,267       -63 %
 
                       
Morgans
    (240 )     865       -128 %
Mondrian LA
    1,514       1,817       -17 %
Hard Rock — Joint Venture
    404       2,031       -80 %
Mondrian South Beach — Joint Venture
    26                  
 
                 
 
                       
Total Hotels
  $ 9,599     $ 25,980       -63 %

 

 


 

Adjusted EBITDA and Debt Analysis
(in thousands)
                 
    Adjusted        
    EBITDA        
    Twelve Months        
    Ended     Debt at  
Consolidated Operations   March 31, 2009     March 31, 2009  
 
               
Morgans (1)
    1,863          
Royalton
    5,439          
Delano
    19,051          
Revolving Credit Facility
          51,744  
 
           
Sub - total
    26,353       51,744  
 
               
Hudson
    34,246       255,657  
Mondrain LA (1)
    7,708       120,500  
Mondrian Scottsdale
    (478 )     40,000  
Other (2)
    (7,572 )     220,484  
 
           
 
               
Total
    60,257       688,385  
 
             
 
               
Less: Cash
            (86,558 )
 
             
Net Debt
            601,827  
 
             
     
(1)   Hotel was under renovation in the past twelve months and had rooms out of service
 
(2)   Includes outstanding debt on convertible notes, trust preferred securities, the Gale promissory note and excludes capital lease obligations at the Clift
                         
            Proportionate        
            Share of        
            Adjusted EBITDA     Proportionate  
            Twelve Months     Share of  
Joint Venture   Ownership     Ended     Debt  
Comparable Hotels (1)   Percentage     March 31, 2009     March 31, 2009  
 
                       
Sanderson and St. Martins Lane
    50 %     10,845       72,472  
Shore Club
    7 %     693       8,422  
     
(1)   Includes information only for System-Wide Comparable Hotels other than Owned Comparable Hotels

 

 


 

Balance Sheet
(In thousands)
                 
    Mar 31,     Dec 31,  
    2009     2008  
          (as adjusted)  
 
               
Cash
  $ 86,558     $ 49,150  
Restricted cash
    20,224       21,484  
Property and equipment
    551,843       555,645  
Goodwill
    73,698       73,698  
Accounts receivable
    15,367       14,573  
Prepaid expenses and other assets
    10,144       9,192  
Investments in joint ventures
    61,677       56,754  
Other assets
    81,245       74,968  
 
           
Total assets
  $ 900,756     $ 855,464  
 
           
 
               
Long-term debt
    688,385       635,601  
Capital lease obligations — Clift
    81,985       81,578  
Accounts payable and accrued expenses
    27,393       26,711  
Other liabilities
    33,014       35,655  
Distributions and losses in excess of investment in unconsolidated joint ventures
    14,866       14,563  
 
           
Total liabilities
    845,643       794,108  
 
               
Total Morgans Hotel Group Co. stockholders equity
    37,693       43,423  
Noncontrolling interest
    17,420       17,933  
 
           
Total stockholders’ equity
    55,113       61,356  
 
           
Total liabilities and stockholders’ equity
  $ 900,756     $ 855,464  
 
           

 

 

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