Press Release
RLJ Lodging Trust Reports First Quarter 2017 Results
- Net income of $21.8 million
- Pro forma Hotel EBITDA Margin of 32.9%
- Pro forma Consolidated Hotel EBITDA of $85.6 million
Bethesda, MD, May 8, 2017 – RLJ Lodging Trust (the “Company”) (NYSE: RLJ) today reported results for the three months ended March 31, 2017.
Highlights
• | Net income decreased 14.1% to $21.8 million |
• | Pro forma RevPAR decreased 0.6%, Pro forma ADR increased 0.1%, and Pro forma Occupancy decreased 0.8% |
• | Pro forma Hotel EBITDA Margin of 32.9% |
• | Pro forma Consolidated Hotel EBITDA of $85.6 million |
• | Adjusted FFO of $64.4 million |
“Our results this quarter were slightly better than our initial expectations and highlight the advantages of a diversified portfolio. Strong performance in markets such as Washington, D.C. and Southern California and growth in Houston, partially offset short-term softness in markets like Louisville and Northern California,” commented Ross H. Bierkan, President and Chief Executive Officer. “We consistently generate one of the highest margins in the industry. Our ability to continue to drive strong profitability demonstrates the benefits of owning a high-quality portfolio of premium focused-service and compact full-service hotels.”
Financial and Operating Results
Performance metrics such as Occupancy, Average Daily Rate (“ADR”), Revenue Per Available Room (“RevPAR”), Hotel EBITDA, and Hotel EBITDA Margin are Pro forma. The prefix “Pro forma” as defined by the Company, denotes operating results which include results for periods prior to its ownership. Pro forma RevPAR and Pro forma Hotel EBITDA Margin are reported on a comparable basis and therefore exclude any hotels sold during the period and non-comparable hotels that were not open for operation or were closed for renovation for comparable periods. Explanations of EBITDA, Adjusted EBITDA, Hotel EBITDA, Hotel EBITDA Margin, FFO, and Adjusted FFO, as well as reconciliations of those measures to net income or loss, if applicable, are included within this release.
Net income for the three months ended March 31, 2017, decreased $3.6 million to $21.8 million, representing a 14.1% decrease over the comparable period in 2016.
Pro forma RevPAR for the three months ended March 31, 2017, decreased 0.6% over the comparable period in 2016, driven by a Pro forma Occupancy decrease of 0.8%, partially offset by a Pro forma ADR increase of 0.1%. Some of the Company’s top performing markets were Washington, D.C., Atlanta, and Tampa, with RevPAR growth of 14.3%, 12.5%, and 9.3%,
1
respectively. Excluding Louisville and Northern California, which experienced softness in the quarter, Pro forma RevPAR growth was 1.6%
Pro forma Hotel EBITDA Margin for the three months ended March 31, 2017, decreased 142 basis points over the comparable period in 2016 to 32.9%.
Pro forma Consolidated Hotel EBITDA includes the results of non-comparable hotels. For the three months ended March 31, 2017, Pro forma Consolidated Hotel EBITDA was $85.6 million, representing a 5.6% decrease over the comparable period in 2016.
Adjusted FFO for the three months ended March 31, 2017, decreased $6.3 million to $64.4 million, representing a 9.0% decrease over the comparable period in 2016.
Adjusted FFO per common share and unit-diluted for the three months ended March 31, 2017, was $0.52, representing a decrease of 8.8% over the comparable period in 2016.
Adjusted EBITDA for the three months ended March 31, 2017, decreased $7.0 million to $79.0 million, representing an 8.2% decrease over the comparable period in 2016. Adjusted EBITDA for the comparable period in 2016 included approximately $2.0 million of Hotel EBITDA from sold hotels.
Net cash flow from operating activities for the three months ended March 31, 2017, totaled $49.9 million, compared to $55.2 million for the comparable period in 2016.
Balance Sheet
As of March 31, 2017, the Company had $451.0 million of unrestricted cash on its balance sheet, $400.0 million available on its revolving credit facility, and $1.6 billion of debt outstanding. The Company’s ratio of net debt to Adjusted EBITDA, pro forma for dispositions, for the trailing twelve month period ended March 31, 2017, was 3.1 times.
Dividends
The Company’s Board of Trustees declared a cash dividend of $0.33 per common share of beneficial interest in the first quarter. The dividend was paid on April 14, 2017, to shareholders of record as of March 31, 2017.
Subsequent Events
On April 23, 2017, the Company and FelCor Lodging Trust Incorporated (“FelCor”) entered into a definitive Agreement and Plan of Merger under which FelCor will merge with and into an indirect subsidiary of the Company in a stock-for-stock merger transaction. The transaction is expected to close by the end of 2017 and is subject to customary closing conditions, including the approval of certain aspects of the transaction by both the Company’s and FelCor’s shareholders.
2
2017 Outlook
The outlook excludes potential future acquisitions and dispositions, which could result in a material change to the Company’s outlook. The 2017 outlook is also based on a number of other assumptions, many of which are outside the Company’s control and all of which are subject to change.
Pro forma guidance removes income from hotels that have been sold. During the three months ended March 31, 2017, the Company did not acquire or sell any hotels.
For the full year 2017, the Company is maintaining its prior outlook of:
Current Outlook | |
Pro forma RevPAR growth | -1.0% to +1.0% |
Pro forma Hotel EBITDA Margin | 34.5% to 35.5% |
Pro forma Consolidated Hotel EBITDA | $380.0M to $400.0M |
Corporate Cash General & Administrative | $27.5M to $28.5M |
Earnings Call
The Company will conduct its quarterly analyst and investor conference call on May 9, 2017, at 9:00 a.m. (Eastern Time). The conference call can be accessed by dialing (877) 407-3982 or (201) 493-6780 for international participants and requesting RLJ Lodging Trust’s first quarter earnings conference call. Additionally, a live webcast of the conference call will be available through the Company’s website at http://rljlodgingtrust.com. A replay of the conference call webcast will be archived and available online through the Investor Relations page of the Company’s website.
About Us
RLJ Lodging Trust is a self-advised, publicly traded real estate investment trust focused on acquiring premium-branded, focused-service and compact full-service hotels. The Company owns 122 hotels with approximately 20,100 rooms, located in 21 states and the District of Columbia.
3
Forward Looking Statements
The following information contains certain statements, other than purely historical information, including estimates, projections, statements relating to the Company’s business plans, objectives and expected operating results, and the assumptions upon which those statements are based, that are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements generally are identified by the use of the words “believe,” “project,” “expect,” “anticipate,” “estimate,” “plan,” “may,” “will,” “will continue,” “intend,” “should,” or similar expressions. Although the Company believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, beliefs, and expectations, such forward-looking statements are not predictions of future events or guarantees of future performance and the Company’s actual results could differ materially from those set forth in the forward-looking statements. Some factors that might cause such a difference include the following: the current global economic uncertainty, increased direct competition, changes in government regulations or accounting rules, changes in local, national, and global real estate conditions, declines in the lodging industry, seasonality of the lodging industry, risks related to natural disasters, such as earthquakes and hurricanes, hostilities, including future terrorist attacks or fear of hostilities that affect travel, the Company’s ability to obtain lines of credit or permanent financing on satisfactory terms, changes in interest rates, access to capital through offerings of the Company’s common and preferred shares of beneficial interest, or debt, the Company’s ability to identify suitable acquisitions, the Company’s ability to close on identified acquisitions and integrate those businesses, and inaccuracies of the Company’s accounting estimates. Given these uncertainties, undue reliance should not be placed on such statements. Except as required by law, the Company undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise. The Company cautions investors not to place undue reliance on these forward-looking statements and urges investors to carefully review the disclosures the Company makes concerning risks and uncertainties in the sections entitled “Risk Factors,” “Forward-Looking Statements,” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s Annual Report, as well as risks, uncertainties and other factors discussed in other documents filed by the Company with the SEC.
###
Additional Contacts:
Leslie D. Hale, Chief Operating Officer and Chief Financial Officer – (301) 280-7774
For additional information or to receive press releases via email, please visit our website:
http://rljlodgingtrust.com
4
RLJ Lodging Trust
Non-GAAP and Accounting Commentary
Non-Generally Accepted Accounting Principles (“GAAP”) Financial Measures
The Company considers the following non-GAAP financial measures useful to investors as key supplemental measures of its performance: (1) FFO, (2) Adjusted FFO, (3) EBITDA, (4) Adjusted EBITDA, (5) Hotel EBITDA, and (6) Hotel EBITDA Margin. These non-GAAP financial measures should be considered along with, but not as alternatives to, net income or loss as a measure of its operating performance. FFO, Adjusted FFO, EBITDA, Adjusted EBITDA, Hotel EBITDA, and Hotel EBITDA Margin as calculated by the Company, may not be comparable to other companies that do not define such terms exactly as the Company.
Funds From Operations (“FFO”)
The Company calculates FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which defines FFO as net income or loss (calculated in accordance with GAAP), excluding gains or losses from sales of real estate, impairment, the cumulative effect of changes in accounting principles, plus depreciation and amortization, and adjustments for unconsolidated partnerships and joint ventures. Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, most real estate industry investors consider FFO to be helpful in evaluating a real estate company’s operations. The Company believes that the presentation of FFO provides useful information to investors regarding the Company’s operating performance and can facilitate comparisons of operating performance between periods and between real estate investment trusts (“REITs”), even though FFO does not represent an amount that accrues directly to common shareholders.
The Company’s calculation of FFO may not be comparable to measures calculated by other companies who do not use the NAREIT definition of FFO or do not calculate FFO per diluted share in accordance with NAREIT guidance. Additionally, FFO may not be helpful when comparing the Company to non-REITs. The Company presents FFO attributable to common shareholders, which includes unitholders of limited partnership interest (“OP units”) in RLJ Lodging Trust, L.P., the Company’s operating partnership, because the OP units are redeemable for common shares of the Company. The Company believes it is meaningful for the investor to understand FFO attributable to all common shares and OP units.
Earnings Before Interest, Taxes, Depreciation, and Amortization (“EBITDA”)
EBITDA is defined as net income or loss excluding: (1) interest expense; (2) provision for income taxes, including income taxes applicable to sales of assets; and (3) depreciation and amortization. The Company considers EBITDA useful to an investor in evaluating and facilitating comparisons of its operating performance between periods and between REITs by removing the impact of its capital structure (primarily interest expense) and asset base (primarily depreciation and amortization) from its operating results.
5
In addition, EBITDA is used as one measure in determining the value of hotel acquisitions and dispositions. The Company presents EBITDA attributable to common shareholders, which includes OP units, because the OP units are redeemable for common shares of the Company. The Company believes it is meaningful for the investor to understand EBITDA attributable to all common shares and OP units.
Adjustments to FFO and EBITDA
The Company adjusts FFO and EBITDA for certain items that the Company considers outside the normal course of operations or extraordinary. The Company believes that Adjusted FFO and Adjusted EBITDA provide useful supplemental information to investors regarding its ongoing operating performance that, when considered with net income, FFO, and EBITDA, is beneficial to an investor’s understanding of its operating performance. The Company adjusts FFO and EBITDA for the following items:
• | Transaction and Pursuit Costs: The Company excludes transaction and pursuit costs expensed during the period. |
• | Non-Cash Expenses: The Company excludes the effect of certain non-cash items. The Company has excluded the amortization of share-based compensation, non-cash gain or loss on the sale of assets, and certain non-cash income taxes. |
• | Other Non-Operational Expenses: The Company excludes the effect of certain non-operational expenses. The Company excludes property-level severance costs, debt modification and extinguishment costs, and other income and expenses outside the normal course of operations. |
Hotel EBITDA and Hotel EBITDA Margin
With respect to Consolidated Hotel EBITDA, the Company believes that excluding the effect of corporate-level expenses and certain non-cash items provides a more complete understanding of the operating results over which individual hotels and operators have direct control. The Company believes property-level results provide investors with supplemental information about the ongoing operational performance of the Company’s hotels and the effectiveness of third-party management companies.
Pro forma Consolidated Hotel EBITDA includes unadjusted prior ownership information provided by the sellers of the hotels for periods prior to our acquisition of the hotels, which has not been audited and excludes results from sold hotels as applicable. Pro forma Hotel EBITDA and Pro forma Hotel EBITDA Margin exclude the results of any non-comparable hotels that were under renovation or not open for the entirety of the comparable periods. The following is a summary of pro forma hotel adjustments:
Pro forma adjustments: Sold hotels
Hotels sold during the year ended December 31, 2016, are noted below:
• | Holiday Inn Express Merrillville was sold in February 2016 |
• | SpringHill Suites Bakersfield was sold in November 2016 |
• | Hilton Garden Inn New York 35th Street was sold in December 2016 |
• | Hilton New York Fashion District was sold in December 2016 |
6
RLJ Lodging Trust
Consolidated Balance Sheets
(Amounts in thousands, except share and per share data)
March 31, 2017 | December 31, 2016 | ||||||
(unaudited) | |||||||
Assets | |||||||
Investment in hotel properties, net | $ | 3,341,219 | $ | 3,368,674 | |||
Cash and cash equivalents | 451,010 | 456,672 | |||||
Restricted cash reserves | 61,538 | 67,206 | |||||
Hotel and other receivables, net of allowance of $157 and $182, respectively | 34,668 | 26,018 | |||||
Deferred income tax asset | 43,676 | 44,614 | |||||
Prepaid expense and other assets | 60,653 | 60,209 | |||||
Total assets | $ | 3,992,764 | $ | 4,023,393 | |||
Liabilities and Equity | |||||||
Debt, net | $ | 1,582,432 | $ | 1,582,715 | |||
Accounts payable and other liabilities | 116,273 | 137,066 | |||||
Deferred income tax liability | 11,430 | 11,430 | |||||
Advance deposits and deferred revenue | 14,263 | 11,975 | |||||
Accrued interest | 3,697 | 3,444 | |||||
Distributions payable | 41,699 | 41,486 | |||||
Total liabilities | 1,769,794 | 1,788,116 | |||||
Equity | |||||||
Shareholders’ equity: | |||||||
Preferred shares of beneficial interest, $0.01 par value, 50,000,000 shares authorized; zero shares issued and outstanding at March 31, 2017 and December 31, 2016, respectively | — | — | |||||
Common shares of beneficial interest, $0.01 par value, 450,000,000 shares authorized; 124,607,489 and 124,364,178 shares issued and outstanding at March 31, 2017 and December 31, 2016, respectively | 1,246 | 1,244 | |||||
Additional paid-in capital | 2,189,179 | 2,187,333 | |||||
Accumulated other comprehensive income (loss) | 646 | (4,902 | ) | ||||
Retained earnings | 18,711 | 38,249 | |||||
Total shareholders’ equity | 2,209,782 | 2,221,924 | |||||
Noncontrolling interest: | |||||||
Noncontrolling interest in consolidated joint venture | 5,907 | 5,973 | |||||
Noncontrolling interest in the Operating Partnership | 7,281 | 7,380 | |||||
Total noncontrolling interest | 13,188 | 13,353 | |||||
Total equity | 2,222,970 | 2,235,277 | |||||
Total liabilities and equity | $ | 3,992,764 | $ | 4,023,393 | |||
Note:
The corresponding notes to the consolidated financial statements can be found in the Company’s Quarterly Report on Form 10-Q.
7
RLJ Lodging Trust
Consolidated Statements of Operations
(Amounts in thousands, except share and per share data)
(unaudited)
For the three months ended March 31, | |||||||
2017 | 2016 | ||||||
Revenue | |||||||
Operating revenue | |||||||
Room revenue | $ | 224,965 | $ | 239,512 | |||
Food and beverage revenue | 26,691 | 26,555 | |||||
Other operating department revenue | 8,576 | 9,104 | |||||
Total revenue | $ | 260,232 | $ | 275,171 | |||
Expense | |||||||
Operating expense | |||||||
Room expense | $ | 51,922 | $ | 55,028 | |||
Food and beverage expense | 19,297 | 19,817 | |||||
Management and franchise fee expense | 26,913 | 28,501 | |||||
Other operating expense | 57,823 | 60,021 | |||||
Total property operating expense | 155,955 | 163,367 | |||||
Depreciation and amortization | 38,665 | 40,730 | |||||
Property tax, insurance and other | 19,158 | 20,155 | |||||
General and administrative | 9,123 | 9,649 | |||||
Transaction and pursuit costs | 625 | 79 | |||||
Total operating expense | 223,526 | 233,980 | |||||
Operating income | 36,706 | 41,191 | |||||
Other income | 140 | 302 | |||||
Interest income | 485 | 397 | |||||
Interest expense | (14,328 | ) | (14,892 | ) | |||
Income before income tax expense | 23,003 | 26,998 | |||||
Income tax expense | (1,166 | ) | (1,476 | ) | |||
Income from operations | 21,837 | 25,522 | |||||
Loss on sale of hotel properties | (60 | ) | (172 | ) | |||
Net income | 21,777 | 25,350 | |||||
Net loss (income) attributable to noncontrolling interests | |||||||
Noncontrolling interest in consolidated joint venture | 66 | 62 | |||||
Noncontrolling interest in the Operating Partnership | (85 | ) | (114 | ) | |||
Net income attributable to common shareholders | $ | 21,758 | $ | 25,298 | |||
Basic per common share data: | |||||||
Net income per share attributable to common shareholders | $ | 0.17 | $ | 0.20 | |||
Weighted-average number of common shares | 123,734,173 | 123,739,823 | |||||
Diluted per common share data: | |||||||
Net income per share attributable to common shareholders | $ | 0.17 | $ | 0.20 | |||
Weighted-average number of common shares | 123,841,400 | 124,141,824 | |||||
Note:
The Statements of Comprehensive Income and corresponding notes can be found in the Company’s Quarterly Report on Form 10-Q.
8
RLJ Lodging Trust
Reconciliation of Non-GAAP Measures
(Amounts in thousands, except per share data)
(unaudited)
Funds From Operations (FFO) Attributable to Common Shareholders and Unitholders
For the three months ended March 31, | |||||||
2017 | 2016 | ||||||
Net income | $ | 21,777 | $ | 25,350 | |||
Depreciation and amortization | 38,665 | 40,730 | |||||
Loss on sale of hotel properties | 60 | 172 | |||||
Noncontrolling interest in consolidated joint venture | 66 | 62 | |||||
Adjustments related to consolidated joint venture (1) | (33 | ) | (39 | ) | |||
FFO | 60,535 | 66,275 | |||||
Transaction and pursuit costs | 625 | 79 | |||||
Amortization of share-based compensation | 2,334 | 2,591 | |||||
Non-cash income tax expense | 938 | 1,131 | |||||
Loan related costs (2) | — | 341 | |||||
Other expenses (3) | — | 356 | |||||
Adjusted FFO | $ | 64,432 | $ | 70,773 | |||
Adjusted FFO per common share and unit-basic | $ | 0.52 | $ | 0.57 | |||
Adjusted FFO per common share and unit-diluted | $ | 0.52 | $ | 0.57 | |||
Basic weighted-average common shares and units outstanding (4) | 124,293 | 124,490 | |||||
Diluted weighted-average common shares and units outstanding (4) | 124,400 | 124,892 | |||||
Note:
(1) Includes depreciation and amortization expense allocated to the noncontrolling interest in the joint venture.
(2) Represents debt modification costs.
(3) Represents expenses outside of the normal course of operations, including property-level severance costs.
(4) Includes 0.6 million and 0.8 million weighted-average operating partnership units for the three months ended March 31, 2017 and 2016, respectively.
9
RLJ Lodging Trust
Reconciliation of Non-GAAP Measures
(Amounts in thousands)
(unaudited)
Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)
For the three months ended March 31, | |||||||
2017 | 2016 | ||||||
Net income | $ | 21,777 | $ | 25,350 | |||
Depreciation and amortization | 38,665 | 40,730 | |||||
Interest expense, net (1) | 14,317 | 14,886 | |||||
Income tax expense | 1,166 | 1,476 | |||||
Noncontrolling interest in consolidated joint venture | 66 | 62 | |||||
Adjustments related to consolidated joint venture (2) | (33 | ) | (39 | ) | |||
EBITDA | 75,958 | 82,465 | |||||
Transaction and pursuit costs | 625 | 79 | |||||
Loss on sale of hotel properties | 60 | 172 | |||||
Amortization of share-based compensation | 2,334 | 2,591 | |||||
Loan related costs (3) | — | 341 | |||||
Other expenses (4) | — | 356 | |||||
Adjusted EBITDA | 78,977 | 86,004 | |||||
General and administrative (5) | 6,789 | 6,717 | |||||
Operating results from noncontrolling interest in joint venture | (33 | ) | (23 | ) | |||
Other corporate adjustments | 1 | (265 | ) | ||||
Consolidated Hotel EBITDA | 85,734 | 92,433 | |||||
Pro forma adjustments - income from sold hotels | (173 | ) | (1,811 | ) | |||
Pro forma Consolidated Hotel EBITDA | 85,561 | 90,622 | |||||
Pro forma Hotel EBITDA | $ | 85,561 | $ | 90,622 | |||
Note:
(1) Excludes amounts attributable to investment in loans of $0.5 million and $0.4 million for the three months ended March 31, 2017 and 2016, respectively.
(2) Includes depreciation and amortization expense allocated to the noncontrolling interest in the joint venture.
(3) Represents debt modification costs.
(4) Represents expenses outside of the normal course of operations, including property-level severance costs.
(5) General and administrative expenses exclude amortization of share-based compensation and other non-recurring expenses reflected in Adjusted EBITDA.
10
RLJ Lodging Trust
Reconciliation of Non-GAAP Measures
(Amounts in thousands)
(unaudited)
Pro forma Hotel EBITDA Margin
For the three months ended March 31, | |||||||
2017 | 2016 | ||||||
Total revenue | $ | 260,232 | $ | 275,171 | |||
Pro forma adjustments - revenue from sold hotels | — | (10,960 | ) | ||||
Other corporate adjustments | (25 | ) | (15 | ) | |||
Pro forma Hotel Revenue | $ | 260,207 | $ | 264,196 | |||
Pro forma Hotel EBITDA | $ | 85,561 | $ | 90,622 | |||
Pro forma Hotel EBITDA Margin | 32.9 | % | 34.3 | % | |||
11
RLJ Lodging Trust
Consolidated Debt Summary
(Amounts in thousands)
(unaudited)
Loan | Base Term (Years) | Maturity (incl. extensions) | Floating / Fixed | Interest Rate (1) | Balance as of March 31, 2017 (2) | ||||
Secured Debt | |||||||||
Wells Fargo - 4 hotels | 3 | Oct 2021 | Floating (3) | 4.02 | % | $ | 150,000 | ||
Wells Fargo - 4 hotels | 2 | Mar 2022 | Floating (3) | 4.04 | % | 145,500 | |||
Wells Fargo - 1 hotel (4) | 10 | Jun 2022 | Fixed | 5.25 | % | 32,496 | |||
PNC Bank - 5 hotels | 5 | Mar 2023 | Floating | 3.08 | % | 85,000 | |||
Weighted-Average / Secured Total | 3.93 | % | $ | 412,996 | |||||
Unsecured Debt | |||||||||
Revolver (5) | 4 | Apr 2021 | Floating | 2.48 | % | $ | — | ||
$400 Million Term Loan Maturing 2019 | 5 | Mar 2019 | Floating (3) | 2.72 | % | 400,000 | |||
$225 Million Term Loan Maturing 2019 | 7 | Nov 2019 | Floating (3) | 4.04 | % | 225,000 | |||
$400 Million Term Loan Maturing 2021 | 5 | Apr 2021 | Floating (3)(6) | 2.97 | % | 400,000 | |||
$150 Million Term Loan Maturing 2022 | 7 | Jan 2022 | Floating (3) | 3.43 | % | 150,000 | |||
Weighted-Average / Unsecured Total | 3.15 | % | $ | 1,175,000 | |||||
Weighted-Average / Total Debt | 3.35 | % | $ | 1,587,996 | |||||
Note:
(1) Interest rates as of March 31, 2017.
(2) Excludes deferred financing costs.
(3) The floating interest rate is hedged with an interest rate swap.
(4) Excludes the $1.0 million impact of a fair value adjustment.
(5) There is $400.0 million of borrowing capacity on the Revolver, which is charged an unused commitment fee of 0.30% annually.
(6) Reflects interest rate swap on $350.0 million.
12
RLJ Lodging Trust
Pro forma Operating Statistics - Top 60 Assets
(unaudited)
Property | City/State | # of Rooms | Pro forma Consolidated Hotel EBITDA | |||
Marriott Louisville Downtown | Louisville, KY | 616 | $ | 14,899 | ||
DoubleTree Metropolitan Hotel New York City | New York, NY | 764 | 11,393 | |||
Courtyard Austin Downtown Convention Center | Austin, TX | 270 | 9,419 | |||
Courtyard Portland City Center | Portland, OR | 256 | 8,757 | |||
Courtyard Chicago Downtown Magnificent Mile | Chicago, IL | 306 | 7,929 | |||
Embassy Suites Tampa Downtown Convention Center | Tampa, FL | 360 | 7,780 | |||
DoubleTree Grand Key Resort | Key West, FL | 216 | 7,733 | |||
Courtyard Waikiki Beach | Honolulu, HI | 403 | 7,021 | |||
Courtyard San Francisco | San Francisco, CA | 166 | 6,747 | |||
Fairfield Inn & Suites Washington DC Downtown | Washington, DC | 198 | 6,681 | |||
Hyatt House Emeryville San Francisco Bay Area | Emeryville, CA | 234 | 6,486 | |||
Embassy Suites Boston Waltham | Waltham, MA | 275 | 6,389 | |||
Hilton Garden Inn San Francisco Oakland Bay Brg | Emeryville, CA | 278 | 6,346 | |||
Residence Inn Palo Alto Los Altos | Los Altos, CA | 156 | 6,130 | |||
Renaissance Pittsburgh Hotel | Pittsburgh, PA | 300 | 6,025 | |||
Marriott Denver South @ Park Meadows | Lone Tree, CO | 279 | 5,917 | |||
Hyatt House San Jose Silicon Valley | San Jose, CA | 164 | 5,902 | |||
Hilton Cabana Miami Beach | Miami Beach, FL | 231 | 5,368 | |||
Courtyard Charleston Historic District | Charleston, SC | 176 | 5,350 | |||
Renaissance Fort Lauderdale Plantation Hotel | Plantation, FL | 250 | 5,234 | |||
Embassy Suites Los Angeles Downey | Downey, CA | 220 | 5,233 | |||
Hyatt House Santa Clara | Santa Clara, CA | 150 | 5,193 | |||
Homewood Suites Washington DC Downtown | Washington, DC | 175 | 5,121 | |||
Residence Inn Austin Downtown Convention Center | Austin, TX | 179 | 5,119 | |||
Residence Inn Bethesda Downtown | Bethesda, MD | 188 | 4,800 | |||
Marriott Denver Airport @ Gateway Park | Aurora, CO | 238 | 4,754 | |||
Hilton Garden Inn Los Angeles Hollywood | Los Angeles, CA | 160 | 4,754 | |||
Hilton Garden Inn New Orleans Convention Center | New Orleans, LA | 286 | 4,354 | |||
Hyatt Place Washington DC Downtown K Street | Washington, DC | 164 | 4,277 | |||
Embassy Suites Irvine Orange County | Irvine, CA | 293 | 4,253 | |||
Marriott Austin South | Austin, TX | 211 | 4,147 | |||
Hyatt House San Diego Sorrento Mesa | San Diego, CA | 193 | 4,086 | |||
Hyatt Place Fremont Silicon Valley | Fremont, CA | 151 | 4,046 | |||
Renaissance Boulder Flatiron Hotel | Broomfield, CO | 232 | 4,033 | |||
Residence Inn National Harbor Washington DC | Oxon Hill, MD | 162 | 3,827 | |||
Fairfield Inn & Suites Key West | Key West, FL | 106 | 3,756 | |||
Hyatt House Charlotte Center City | Charlotte, NC | 163 | 3,713 | |||
Hyatt Atlanta Midtown | Atlanta, GA | 194 | 3,626 | |||
Courtyard Atlanta Buckhead | Atlanta, GA | 181 | 3,480 | |||
Courtyard Houston Downtown Convention Center | Houston, TX | 191 | 3,361 | |||
Residence Inn Houston Downtown Convention Center | Houston, TX | 171 | 3,243 | |||
Homewood Suites Seattle Lynnwood | Lynnwood, WA | 170 | 3,239 | |||
Residence Inn Indianapolis Downtown On The Canal | Indianapolis, IN | 134 | 3,234 | |||
Embassy Suites West Palm Beach Central | West Palm Beach, FL | 194 | 3,162 | |||
Courtyard Houston By The Galleria | Houston, TX | 190 | 3,119 | |||
SpringHill Suites Portland Hillsboro | Hillsboro, OR | 106 | 3,039 | |||
Residence Inn Louisville Downtown | Louisville, KY | 140 | 3,038 | |||
Residence Inn Chicago Oak Brook | Oak Brook, IL | 156 | 2,998 | |||
Hyatt House San Ramon | San Ramon, CA | 142 | 2,977 | |||
Hilton Garden Inn Bloomington | Bloomington, IN | 168 | 2,892 | |||
Hyatt Place Madison Downtown | Madison, WI | 151 | 2,811 | |||
Hampton Inn Garden City | Garden City, NY | 143 | 2,774 | |||
Courtyard Indianapolis @ The Capitol | Indianapolis, IN | 124 | 2,769 | |||
Hyatt House Dallas Lincoln Park | Dallas, TX | 155 | 2,645 | |||
Hyatt House Cypress Anaheim | Cypress, CA | 142 | 2,642 | |||
Residence Inn Detroit Novi | Novi, MI | 107 | 2,551 | |||
Hilton Garden Inn Pittsburgh University Place | Pittsburgh, PA | 202 | 2,550 | |||
Courtyard Austin Airport | Austin, TX | 150 | 2,519 | |||
Residence Inn Fort Lauderdale Plantation | Plantation, FL | 138 | 2,441 | |||
Hyatt House Dallas Uptown | Dallas, TX | 141 | 2,305 | |||
Top 60 Assets | 12,759 | 290,387 | ||||
Other (62 Assets) | 7,379 | 104,900 | ||||
Total Portfolio | 20,138 | $ | 395,287 | |||
13
RLJ Lodging Trust
Pro forma Operating Statistics
For the three months ended March 31, 2017
Top Markets | # of Hotels | Occupancy | ADR | RevPAR | ||||||||||||||||||||||||
2017 | 2016 | Var | 2017 | 2016 | Var | 2017 | 2016 | Var | ||||||||||||||||||||
Northern California | 8 | 77.8 | % | 85.1 | % | (8.5 | )% | $ | 218.88 | $ | 219.89 | (0.5 | )% | $ | 170.37 | $ | 187.02 | (8.9 | )% | |||||||||
Austin | 13 | 78.9 | % | 79.4 | % | (0.7 | )% | 175.10 | 177.77 | (1.5 | )% | 138.18 | 141.22 | (2.1 | )% | |||||||||||||
South Florida | 10 | 89.4 | % | 89.0 | % | 0.5 | % | 213.83 | 218.29 | (2.0 | )% | 191.18 | 194.28 | (1.6 | )% | |||||||||||||
Denver | 13 | 69.3 | % | 68.6 | % | 1.1 | % | 127.32 | 127.99 | (0.5 | )% | 88.24 | 87.77 | 0.5 | % | |||||||||||||
Washington, DC | 8 | 70.2 | % | 66.8 | % | 5.1 | % | 191.63 | 176.26 | 8.7 | % | 134.44 | 117.67 | 14.3 | % | |||||||||||||
Chicago | 14 | 54.1 | % | 54.5 | % | (0.9 | )% | 120.81 | 129.28 | (6.6 | )% | 65.30 | 70.48 | (7.4 | )% | |||||||||||||
Louisville | 5 | 60.6 | % | 73.6 | % | (17.6 | )% | 148.82 | 152.92 | (2.7 | )% | 90.22 | 112.54 | (19.8 | )% | |||||||||||||
Southern California | 5 | 85.7 | % | 81.4 | % | 5.3 | % | 168.31 | 165.00 | 2.0 | % | 144.26 | 134.31 | 7.4 | % | |||||||||||||
Houston | 10 | 71.4 | % | 71.2 | % | 0.2 | % | 164.86 | 161.39 | 2.2 | % | 117.66 | 114.93 | 2.4 | % | |||||||||||||
New York City | 3 | 87.4 | % | 90.0 | % | (2.9 | )% | 150.39 | 158.44 | (5.1 | )% | 131.40 | 142.63 | (7.9 | )% | |||||||||||||
Other | 33 | 76.6 | % | 75.3 | % | 1.8 | % | 159.82 | 155.43 | 2.8 | % | 122.44 | 117.03 | 4.6 | % | |||||||||||||
Total | 122 | 74.4 | % | 75.0 | % | (0.8 | )% | $ | 166.82 | $ | 166.60 | 0.1 | % | $ | 124.12 | $ | 124.91 | (0.6 | )% | |||||||||
Service Level | # of Hotels | Occupancy | ADR | RevPAR | ||||||||||||||||||||||||
2017 | 2016 | Var | 2017 | 2016 | Var | 2017 | 2016 | Var | ||||||||||||||||||||
Focused-Service | 102 | 73.3 | % | 74.1 | % | (1.0 | )% | $ | 161.43 | $ | 160.82 | 0.4 | % | $ | 118.40 | $ | 119.14 | (0.6 | )% | |||||||||
Compact Full-Service | 19 | 79.9 | % | 77.9 | % | 2.6 | % | 181.47 | 183.20 | (0.9 | )% | 145.06 | 142.73 | 1.6 | % | |||||||||||||
Full-Service | 1 | 56.4 | % | 73.2 | % | (23.0 | )% | 171.27 | 167.81 | 2.1 | % | 96.55 | 122.80 | (21.4 | )% | |||||||||||||
Total | 122 | 74.4 | % | 75.0 | % | (0.8 | )% | $ | 166.82 | $ | 166.60 | 0.1 | % | $ | 124.12 | $ | 124.91 | (0.6 | )% | |||||||||
Chain Scale | # of Hotels | Occupancy | ADR | RevPAR | ||||||||||||||||||||||||
2017 | 2016 | Var | 2017 | 2016 | Var | 2017 | 2016 | Var | ||||||||||||||||||||
Upper Upscale | 17 | 74.5 | % | 74.6 | % | 0.0 | % | $ | 182.25 | $ | 181.82 | 0.2 | % | $ | 135.86 | $ | 135.58 | 0.2 | % | |||||||||
Upscale | 89 | 75.2 | % | 75.9 | % | (0.9 | )% | 163.58 | 163.65 | 0.0 | % | 123.08 | 124.22 | (0.9 | )% | |||||||||||||
Upper Midscale | 15 | 69.7 | % | 71.0 | % | (1.8 | )% | 158.13 | 155.89 | 1.4 | % | 110.27 | 110.72 | (0.4 | )% | |||||||||||||
Midscale | 1 | 46.5 | % | 44.1 | % | 5.4 | % | 84.96 | 96.90 | (12.3 | )% | 39.49 | 42.74 | (7.6 | )% | |||||||||||||
Total | 122 | 74.4 | % | 75.0 | % | (0.8 | )% | $ | 166.82 | $ | 166.60 | 0.1 | % | $ | 124.12 | $ | 124.91 | (0.6 | )% | |||||||||
Flags | # of Hotels | Occupancy | ADR | RevPAR | ||||||||||||||||||||||||
2017 | 2016 | Var | 2017 | 2016 | Var | 2017 | 2016 | Var | ||||||||||||||||||||
Residence Inn | 29 | 75.3 | % | 74.6 | % | 0.9 | % | $ | 157.58 | $ | 156.94 | 0.4 | % | $ | 118.69 | $ | 117.12 | 1.3 | % | |||||||||
Courtyard | 24 | 74.4 | % | 73.7 | % | 0.9 | % | 162.82 | 163.67 | (0.5 | )% | 121.07 | 120.66 | 0.3 | % | |||||||||||||
Hyatt House | 11 | 78.1 | % | 85.1 | % | (8.2 | )% | 173.94 | 172.18 | 1.0 | % | 135.91 | 146.59 | (7.3 | )% | |||||||||||||
Hilton Garden Inn | 8 | 70.8 | % | 71.8 | % | (1.4 | )% | 164.30 | 165.58 | (0.8 | )% | 116.28 | 118.85 | (2.2 | )% | |||||||||||||
SpringHill Suites | 8 | 67.6 | % | 68.9 | % | (1.9 | )% | 134.72 | 134.52 | 0.1 | % | 91.12 | 92.74 | (1.7 | )% | |||||||||||||
Embassy Suites | 6 | 84.9 | % | 80.8 | % | 5.0 | % | 194.77 | 189.45 | 2.8 | % | 165.38 | 153.16 | 8.0 | % | |||||||||||||
Hampton Inn | 7 | 70.8 | % | 72.0 | % | (1.7 | )% | 145.09 | 145.38 | (0.2 | )% | 102.75 | 104.70 | (1.9 | )% | |||||||||||||
Fairfield Inn & Suites | 7 | 72.4 | % | 73.7 | % | (1.7 | )% | 173.57 | 167.02 | 3.9 | % | 125.60 | 123.02 | 2.1 | % | |||||||||||||
Marriott | 5 | 63.8 | % | 71.0 | % | (10.1 | )% | 160.43 | 160.83 | (0.3 | )% | 102.35 | 114.18 | (10.4 | )% | |||||||||||||
Renaissance | 3 | 70.2 | % | 66.0 | % | 6.4 | % | 169.84 | 170.60 | (0.4 | )% | 119.23 | 112.57 | 5.9 | % | |||||||||||||
DoubleTree | 3 | 87.6 | % | 88.0 | % | (0.5 | )% | 175.39 | 180.72 | (2.9 | )% | 153.72 | 159.12 | (3.4 | )% | |||||||||||||
Hyatt | 2 | 80.0 | % | 74.9 | % | 6.9 | % | 201.14 | 209.11 | (3.8 | )% | 160.96 | 156.60 | 2.8 | % | |||||||||||||
Hyatt Place | 3 | 77.6 | % | 81.9 | % | (5.2 | )% | 177.76 | 165.86 | 7.2 | % | 137.96 | 135.80 | 1.6 | % | |||||||||||||
Hilton | 1 | 87.9 | % | 86.6 | % | 1.5 | % | 223.92 | 252.72 | (11.4 | )% | 196.81 | 218.90 | (10.1 | )% | |||||||||||||
Homewood Suites | 2 | 71.5 | % | 61.8 | % | 15.7 | % | 179.28 | 176.79 | 1.4 | % | 128.12 | 109.17 | 17.4 | % | |||||||||||||
Other | 3 | 52.5 | % | 51.8 | % | 1.5 | % | 147.71 | 156.67 | (5.7 | )% | 77.62 | 81.12 | (4.3 | )% | |||||||||||||
Total | 122 | 74.4 | % | 75.0 | % | (0.8 | )% | $ | 166.82 | $ | 166.60 | 0.1 | % | $ | 124.12 | $ | 124.91 | (0.6 | )% | |||||||||
Note: Results reflect 100% of DoubleTree Metropolitan Hotel New York City financial results, which have not been adjusted to reflect the noncontrolling interest in the joint venture.
14