-----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, AcRRREwZGpTbNGhgW94Kl9Ma7TJ4Rms0rB88uyYHfOCBzt0pkqgQiph7+yJ0m3QL hqy5Q+wYrDJrcZOIR35qTw== 0001104659-06-050544.txt : 20060802 0001104659-06-050544.hdr.sgml : 20060802 20060802112453 ACCESSION NUMBER: 0001104659-06-050544 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20060802 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20060802 DATE AS OF CHANGE: 20060802 FILER: COMPANY DATA: COMPANY CONFORMED NAME: HOSPITALITY PROPERTIES TRUST CENTRAL INDEX KEY: 0000945394 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 043262075 STATE OF INCORPORATION: MD FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-11527 FILM NUMBER: 06996738 BUSINESS ADDRESS: STREET 1: 400 CENTRE ST CITY: NEWTON STATE: MA ZIP: 02158 BUSINESS PHONE: 6179648389 MAIL ADDRESS: STREET 1: 400 CENTRE STREET CITY: NEWTON STATE: MA ZIP: 02158 8-K 1 a06-17116_18k.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 (Date of earliest event reported): August 2, 2006

HOSPITALITY PROPERTIES TRUST

(Exact Name of Registrant as Specified in Its Charter)

Maryland

(State or Other Jurisdiction of Incorporation)

1-11527

 

04-3262075

(Commission File Number)

 

(IRS Employer Identification No.)

 

400 Centre Street, Newton, Massachusetts  02458

(Address of Principal Executive Offices)   (Zip Code)

617-964-8398

(Registrant’s Telephone Number, Including Area Code)

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))

 




 

Item 2.02.  Results of Operations and Financial Condition.

On August 2, 2006, Hospitality Properties Trust, or the Company, issued a press release setting forth the Company’s results of operations and financial condition for the quarter and six months ended June 30, 2006 and also provided certain supplemental operating and financial data for the quarter and six months ended June 30, 2006.  Copies of the Company’s press release and supplemental operating and financial data are furnished as Exhibits 99.1 and 99.2 hereto, respectively.

Item 9.01.  Financial Statements and Exhibits.

(d)          Exhibits

The Company hereby furnishes the following exhibits:

99.1                Press release dated August 2, 2006

99.2                Second Quarter 2006 Supplemental Operating and Financial Data

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.

HOSPITALITY PROPERTIES TRUST

 

 

 

 

 

 

 

 

By:

/s/ Mark L. Kleifges

 

 

 

 

Name: Mark L. Kleifges

 

 

 

 

Title: Treasurer and Chief Financial Officer

 

 

 

Dated: August 2, 2006

3



EX-99.1 2 a06-17116_1ex99d1.htm EX-99

 

EXHIBIT 99.1

 

400 Centre Street, Newton, MA 02458-2076

tel: (617) 964-8389 fax: (617) 969-5730

 

 

 

FOR IMMEDIATE RELEASE

Contact:

 

 

Timothy A. Bonang,

 

 

Manager of Investor Relations

 

 

(617) 796-8149

 

 

www.hptreit.com

 

 

 

 

Hospitality Properties Trust Announces Second Quarter Results

Newton, MA (August 2, 2006): Hospitality Properties Trust (NYSE: HPT) today announced its results of operations for the quarter and six months ended June 30, 2006.

Results for the quarter ended June 30, 2006:

Net income was $35.4 million for the quarter ended June 30, 2006, compared to $22.4 million for the same quarter last year. Net income available for common shareholders was $33.5 million, or $0.47 per share, for the quarter ended June 30, 2006, compared to $20.5 million, or $0.30 per share, for the same quarter last year. Net income and net income available for common shareholders for the quarter ended June 30, 2005, included a $7.3 million, or $0.11 per share, loss on asset impairment.

Funds from operations (FFO) for the quarter ended June 30, 2006 were $82.4 million, or $1.14 per share. This compares to FFO for the quarter ended June 30, 2006 of $67.2 million, or $0.98 per share.

The weighted average number of common shares outstanding totaled 72.0 million and 68.4 million for the quarters ended June 30, 2006 and 2005, respectively.

Results for the six months ended June 30, 2006:

Net income was $70.6 million for the six months ended June 30, 2006, compared to $51.1 million for the same period last year. Net income available for common shareholders was $66.8 million, or $0.93 per share, for the six months ended June 30, 2006, compared to $47.3 million, or $0.70 per share, for the same period last year. Net income and net income available for common shareholders for the six months ended June 30, 2005, included a $7.3 million, or $0.11 per share, loss on asset impairment.

Funds from operations (FFO) for the six months ended June 30, 2006 were $155.1 million, or $2.16 per share. This compares to FFO for the six months ended June 30, 2005 of $128.1 million, or $1.89 per share.

A Maryland Real Estate Trust with transferable shares of beneficial interest listed on the New York Stock Exchange.
No shareholder, Trustee or officer is personally liable for any act or obligation of the Trust.




 

The weighted average number of common shares outstanding totaled 71.9 million and 67.8 million for the six months ended June 30, 2006 and 2005, respectively.

Portfolio Performance:

For HPT’s 308 hotels open during the 2006 and 2005 periods, revenue per available room, or RevPAR, for the quarter ended June 30, 2006, versus the same quarter last year increased 11.0% to $75.58. Average daily rate, or ADR, rose to $99.05 a 10.1% improvement, while occupancy increased by 0.6 percentage points to 76.3% from the prior year period.

For HPT’s 308 hotels open during the 2006 and 2005 periods, revenue per available room, or RevPAR, for the six months ended June 30, 2006, versus the same period last year increased 12.0% to $72.92. Average daily rate, or ADR, rose to $98.81 a 10.6% improvement, while occupancy increased by 0.9 percentage points to 73.8% from the prior year period.

Financing Activities:

On June 15, 2006, HPT issued $275 million of 6.3% senior notes due 2016. Net proceeds from this offering of approximately $271.9 million were used to reduce borrowings outstanding under HPT’s revolving credit facility.

On July 5, 2006, HPT raised its regular quarterly common share dividend by $0.01 to $0.74 per common share ($2.96 per share per year). This regular quarterly dividend will be paid to common shareholders of record as of the close of business on July 14, 2006, and distributed on or about August 17, 2006.

Investing Activities:

On April 6, 2006, HPT purchased two Crowne Plaza Hotels, one in Miami, Florida and the other in Philadelphia, Pennsylvania, for $63 million. These hotels have 749 rooms/suites and over 23,000 square feet of meeting space. Simultaneously with this purchase, HPT amended its management agreement with IHG for the eight hotels acquired on January 25, 2006, by adding these hotels to that combination agreement.

On April 13, 2006, HPT purchased a newly developed 150 room Staybridge Suites Hotel in Parsippany, New Jersey for $21 million. Simultaneously with this transaction, HPT amended its management agreement with IHG for 30 Staybridge Suites by adding this hotel to that combination agreement.

Subsequent Event:

On July 26, 2006, HPT sold two million common shares of beneficial interest at a price of $43.66 per share in a public offering. Net proceeds from this sale of approximately $83.2 million after underwriting and other offering expenses were used to repay borrowings outstanding under HPT’s revolving bank credit facility and for general business purposes. On July 28, 2006, the underwriters of this offering exercised an option to purchase an additional 300,000 common shares of beneficial interest at a price of $43.66 to cover over allotments.

2




 

Conference Call:

On Wednesday, August 2, 2006, at 1:00 p.m. Eastern Time, John Murray, president and chief operating officer, and Mark Kleifges, chief financial officer, will host a conference call to discuss the results for the quarter ended June 30, 2006.

The conference call telephone number is (800) 818-5264. Participants calling from outside the United States and Canada should dial (913) 981-4910. No pass code is necessary to access the call from either number. Participants should dial in about 15 minutes prior to the scheduled start of the call. A replay of the conference call will be available through Tuesday, August 8, 2006. To hear the replay, dial (719) 457-0820. The replay pass code is 7364018.

A live audio webcast of the conference call will also be available in a listen only mode on the company’s web site, which is located at www.hptreit.com. Participants wanting to access the webcast should visit the company’s web site about five minutes before the call. The archived webcast will be available for replay on HPT’s web site for about one week after the call.

Supplemental Data:

A copy of HPT’s Second Quarter 2006 Supplemental Operating and Financial Data is available for download at HPT’s web site, www.hptreit.com.

Hospitality Properties Trust is a real estate investment trust, or REIT, which owns 310 hotels located in 38 states, Puerto Rico and Canada. HPT is headquartered in Newton, Massachusetts.

3




 

Hospitality Properties Trust
CONSOLIDATED STATEMENT OF INCOME AND FUNDS FROM OPERATIONS
(amounts in thousands, except per share data)

 

 

Quarter Ended June 30,

 

Six Months Ended June 30,

 

 

 

2006

 

2005

 

2006

 

2005

 

Revenues:

 

 

 

 

 

 

 

 

 

Hotel operating revenues(1)

 

$

233,627

 

$

181,059

 

$

435,455

 

$

326,106

 

Rental income

 

32,870

 

31,890

 

65,346

 

62,955

 

FF&E reserve income(2)

 

5,273

 

4,838

 

10,263

 

9,237

 

Interest income

 

428

 

294

 

850

 

530

 

Total revenues

 

272,198

 

218,081

 

511,914

 

398,828

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Hotel operating expenses(1)

 

172,625

 

132,344

 

316,814

 

232,769

 

Interest (including amortization of deferred financing costs of $635, $945, $1,245 and $1,679, respectively)

 

21,162

 

17,591

 

40,150

 

33,020

 

Depreciation and amortization

 

35,848

 

31,639

 

70,800

 

62,462

 

General and administrative

 

7,186

 

6,796

 

13,540

 

12,160

 

Loss on asset impairment(3)

 

 

7,300

 

 

7,300

 

Total expenses

 

236,821

 

195,670

 

441,304

 

347,711

 

 

 

 

 

 

 

 

 

 

 

Net income

 

35,377

 

22,411

 

70,610

 

51,117

 

Preferred distributions

 

(1,914

)

(1,914

)

(3,828

)

(3,828

)

Net income available for common shareholders

 

$

33,463

 

$

20,497

 

$

66,782

 

$

47,289

 

 

 

 

 

 

 

 

 

 

 

Calculation of FFO(4):

 

 

 

 

 

 

 

 

 

Net income available for common shareholders

 

$

33,463

 

$

20,497

 

$

66,782

 

$

47,289

 

Add:    FF&E deposits not in net income(2)

 

533

 

498

 

1,045

 

997

 

Depreciation and amortization

 

35,848

 

31,639

 

70,800

 

62,462

 

Loss on asset impairment(3)

 

 

7,300

 

 

7,300

 

Deferred percentage rent(5)

 

1,528

 

967

 

3,176

 

1,887

 

Deferred hotel operating income(6)

 

10,993

 

6,302

 

13,343

 

8,151

 

Funds from operations (“FFO”)

 

$

82,365

 

$

67,203

 

$

155,146

 

$

128,086

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

71,953

 

68,357

 

71,937

 

67,783

 

 

 

 

 

 

 

 

 

 

 

Per common share amounts:

 

 

 

 

 

 

 

 

 

             Net income available for common shareholders

 

$

0.47

 

$

0.30

 

$

0.93

 

$

0.70

 

             FFO(4)

 

$

1.14

 

$

0.98

 

$

2.16

 

$

1.89

 

             Common distributions declared

 

$

0.74

 

$

0.72

 

$

1.47

 

$

1.44

 


See Notes on page 5.

4




Hospitality Properties Trust

NOTES TO CONSOLIDATED STATEMENT OF INCOME AND FUNDS FROM OPERATIONS
(amount in thousands, except per share data)

 

(1)    At June 30, 2006, each of our 310 hotels are included in one of eleven combinations of hotels of which 201 are leased to one of our taxable REIT subsidiaries and managed by independent hotel operating companies and 109 are leased to third parties. Our consolidated statement of income includes hotel operating revenues and expenses of managed hotels and rental income from our leased hotels.

(2)    Various percentages of total sales at most of our hotels are escrowed as reserves for future renovations or refurbishment, or FF&E Reserve escrows. We own the FF&E Reserve escrows for all the hotels leased to our taxable REIT subsidiaries and for most of the hotels leased to third parties. We have a security and remainder interest in the FF&E Reserve escrows for the remaining hotels leased to third parties. When we own the FF&E Reserve escrows at hotels leased to third parties we report payments into the escrow as FF&E reserve income. When we have a security and remainder interest in the FF&E Reserve escrows, deposits are not included in revenue but are included in FFO. We do not report the amounts which are escrowed as FF&E reserves for our managed hotels as FF&E reserve income in our consolidated statement of income.

(3)    In June 2005, we authorized Carlson Hotels Worldwide, or Carlson, to pursue the sale of our Prime HotelSM in Atlanta, GA. In connection with this decision we recorded a $7,300 loss on asset impairment in the second quarter of 2005 to reduce the carrying value of the hotel to its estimated net realizable value less cost to sell. We sold the hotel in September 2005.

(4)    We compute FFO as shown. Our calculation of FFO differs from the NAREIT definition because we include FF&E deposits not included in net income (see note 2), deferred percentage rent (see note 5) and deferred hotel operating income (see note 6) and exclude loss on asset impairment (see note 3). We consider FFO to be an appropriate measure of performance for a REIT, along with net income and cash flow from operating, investing and financing activities. We believe that FFO provides useful information to investors because by excluding the effects of certain historical costs, such as depreciation expense, it may facilitate comparison of current operating performance among REITs. FFO does not represent cash generated by operating activities in accordance with GAAP and should not be considered an alternative to net income or cash flow from operating activities as a measure of financial performance or liquidity. FFO is among the important factors considered by our board of trustees when determining the amount of distributions to shareholders. Other important factors include, but are not limited to, requirements to maintain our status as a REIT, limitations in our revolving bank credit facility and public debt covenants, the availability of debt and equity capital to us and our expectation of our future capital needs and operating performance.

(5)    In calculating net income we recognize percentage rental income received for the first, second and third quarters in the fourth quarter, which is when all contingencies are met and the income is earned. Although we defer recognition of this revenue until the fourth quarter for purposes of calculating net income, we include the amount in the calculation of FFO for each quarter of the year. The fourth quarter FFO calculation excludes the amounts recognized during the first three quarters.

(6)    Our share of the operating results of our managed hotels in excess of the minimum returns due to us are generally determined based upon annual calculations. We recognize our share of income in excess of our minimum returns in the fourth quarter, which is when all contingencies are met and the income is earned. Although we defer recognition of this income until the fourth quarter for purposes of calculating net income, we include the estimated amount in the calculation of FFO for each quarter of the year. The fourth quarter FFO calculation excludes the amounts recognized during the first three quarters.

5




 

Hospitality Properties Trust

CONSOLIDATED BALANCE SHEET
(dollars in thousands, except share data)

 

 

June 30,

 

December 31,

 

 

 

2006

 

2005

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Real estate properties, at cost:

 

 

 

 

 

Land

 

$

584,199

 

$

537,389

 

Buildings, improvements and equipment

 

3,392,018

 

3,089,304

 

 

 

3,976,217

 

3,626,693

 

Accumulated depreciation

 

(650,790

)

(613,007

)

 

 

3,325,427

 

3,013,686

 

Cash and cash equivalents

 

16,880

 

18,568

 

Restricted cash (FF&E reserve escrow)

 

30,241

 

29,063

 

Other assets, net

 

50,341

 

53,290

 

 

 

$

3,422,889

 

$

3,114,607

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility

 

$

85,000

 

$

35,000

 

Senior notes, net of discounts

 

1,195,834

 

921,606

 

Mortgage payable

 

3,733

 

3,766

 

Security deposits

 

185,364

 

185,304

 

Accounts payable and other liabilities

 

129,089

 

108,595

 

Due to affiliate

 

3,175

 

2,967

 

Dividends payable

 

1,914

 

1,914

 

Total liabilities

 

1,604,109

 

1,259,152

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Preferred shares of beneficial interest, no par value, 100,000,000 shares authorized:

 

 

 

 

 

Series B preferred shares; 87¤8% cumulative redeemable; 3,450,000 shares issued and outstanding, aggregate liquidation preference $86,250

 

83,306

 

83,306

 

Common shares of beneficial interest; $0.01 par value; 100,000,000 shares authorized, 71,958,301 and 71,920,578, respectively issued and outstanding

 

720

 

719

 

Additional paid-in capital

 

2,061,454

 

2,059,883

 

Cumulative net income

 

1,281,682

 

1,211,072

 

Cumulative preferred distributions

 

(63,164

)

(59,336

)

Cumulative common distributions

 

(1,545,218

)

(1,440,189

)

Total shareholders’ equity

 

1,818,780

 

1,855,455

 

 

 

$

3,422,889

 

$

3,114,607

 

 

(end)

6



EX-99.2 3 a06-17116_1ex99d2.htm EX-99

 

Exhibit 99.2

 

HOSPITALITY PROPERTIES TRUST

Second Quarter 2006

Supplemental Operating and Financial Data

Unless otherwise noted all amounts in this report are unaudited.




 

Table of Contents

 

Page

 

 

 

CORPORATE INFORMATION

 

 

 

 

 

Company Profile

 

5

Investor Information

 

6

Research Coverage

 

7

 

 

 

FINANCIAL INFORMATION

 

 

 

 

 

Key Financial Data

 

9

Consolidated Balance Sheet

 

10

Consolidated Statement of Income

 

11

Consolidated Statement of Cash Flows

 

12

Calculation of EBITDA

 

13

Calculation of Funds from Operations (FFO)

 

14

Debt Summary

 

15

Debt Maturity Schedule

 

16

Leverage Ratios, Coverage Ratios and Public Debt Covenants

 

17

FF&E Reserve Escrows

 

18

2006 Acquisitions and Dispositions Information

 

19

2006 Financing Activities

 

20

 

 

 

OPERATING AGREEMENTS AND PORTFOLIO INFORMATION

 

 

 

 

 

Summary of Operating Agreements

 

22

Portfolio by Operating Agreement, Manager and Brand

 

23

Operating Statistics by Operating Agreement

 

24

Coverage by Operating Agreement

 

25

Operating Agreement Expiration Schedule

 

26

 

 

 

 

2




 

WARNING REGARDING FORWARD LOOKING STATEMENTS

THIS SUPPLEMENTAL OPERATING AND FINANCIAL DATA REPORT CONTAINS STATEMENTS WHICH CONSTITUTE FORWARD LOOKING STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 AND FEDERAL SECURITIES LAWS. THESE FORWARD LOOKING STATEMENTS APPEAR IN A NUMBER OF PLACES IN THIS REPORT AND INCLUDE STATEMENTS REGARDING OUR INTENT, BELIEF OR EXPECTATION WITH RESPECT TO OUR OPERATORS’ OR TENANTS’ ABILITIES TO PAY RETURNS OR RENT TO US, OUR ABILITY TO PURCHASE ADDITIONAL PROPERTIES, OUR INTENT TO REFURBISH CERTAIN OF OUR PROPERTIES, OUR ABILITY TO PAY INTEREST AND DEBT PRINCIPAL AND MAKE DISTRIBUTIONS, OUR POLICIES AND PLANS REGARDING INVESTMENTS AND FINANCINGS, OUR TAX STATUS AS A REAL ESTATE INVESTMENT TRUST, OUR ABILITY TO APPROPRIATELY BALANCE THE USE OF DEBT AND EQUITY AND TO RAISE CAPITAL AND OTHER MATTERS. HOWEVER, ACTUAL RESULTS MAY DIFFER MATERIALLY FROM THOSE CONTAINED IN OR IMPLIED BY THESE FORWARD LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS. SUCH FACTORS INCLUDE, WITHOUT LIMITATION, THE IMPACT OF CHANGES IN THE ECONOMY AND THE CAPITAL MARKETS (INCLUDING PREVAILING INTEREST RATES) ON US AND OUR OPERATORS AND TENANTS, COMPLIANCE WITH AND CHANGES TO LAWS AND REGULATIONS AFFECTING THE REAL ESTATE AND HOTEL INDUSTRIES, CHANGES IN FINANCING TERMS AND COMPETITION WITHIN THE REAL ESTATE AND HOTEL INDUSTRIES GENERALLY AND REITS SPECIFICALLY. FOR EXAMPLE: IF HOTEL ROOM DEMAND BECOMES DEPRESSED, THE OPERATING RESULTS OF OUR HOTELS MAY DECLINE, THE FINANCIAL RESULTS OF OUR OPERATORS AND TENANTS MAY DECLINE AND OUR OPERATORS AND TENANTS MAY BE UNABLE TO PAY OUR RETURNS OR RENTS. ALSO, WE MAY BE UNABLE TO IDENTIFY PROPERTIES WHICH WE WANT TO BUY OR TO NEGOTIATE ACCEPTABLE PURCHASE PRICES, MANAGEMENT AGREEMENTS OR LEASE TERMS FOR NEW PROPERTIES. THESE UNEXPECTED RESULTS COULD OCCUR DUE TO MANY DIFFERENT REASONS, SOME OF WHICH, SUCH AS NATURAL DISASTERS, TERRORIST ATTACKS OR CHANGES IN OUR OPERATORS’ OR TENANTS’ COSTS OR REVENUES OR CHANGES IN CAPITAL MARKETS OR THE ECONOMY GENERALLY, ARE BEYOND OUR CONTROL. OTHER RISKS MAY ADVERSELY IMPACT US, AS DESCRIBED MORE FULLY IN OUR ANNUAL REPORT ON FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2005, UNDER “ITEM 1A. RISK FACTORS.” FORWARD LOOKING STATEMENTS ARE NOT GUARANTEED TO OCCUR AND MAY NOT OCCUR. YOU SHOULD NOT PLACE UNDUE RELIANCE UPON FORWARD LOOKING STATEMENTS. EXCEPT AS REQUIRED BY LAW, WE UNDERTAKE NO OBLIGATION TO RELEASE PUBLICLY THE RESULT OF ANY REVISION TO THESE FORWARD LOOKING STATEMENTS THAT MAY BE MADE TO REFLECT EVENTS OR CIRCUMSTANCES AFTER THE DATE HEREOF OR TO REFLECT THE OCCURRENCE OF UNANTICIPATED EVENTS.




 

 

 

CORPORATE INFORMATION




Hospitality Properties Trust
Supplemental Operating and Financial Data
June 30, 2006

COMPANY PROFILE


The Company:

Hospitality Properties Trust is a real estate investment trust, or REIT, which owns hotels operated by unaffiliated hotel operating companies under long term management agreements and leases. As of June 30, 2006, we owned 310 hotels located in 38 states, Puerto Rico, and Canada, which are operated under eleven combination management or lease agreements. The largest combination agreement based upon investment includes 76 hotels with 9,220 rooms located in 29 states and the smallest combination includes 18 hotels with 2,399 rooms located in five states. We are the only investment grade rated, publicly owned lodging REIT in the Country and we are currently included in a number of financial indices, including the S&P 400 MidCap Index, the Russell 1000, the MSCI U.S. REIT index, the FTSE EPRA/NAREIT United States index and the S&P REIT Composite index.

Management:

Hospitality Properties Trust is managed by Reit Management & Research LLC (RMR). RMR was founded in 1986 to manage public investments in real estate. As of June 30, 2006, RMR managed one of the largest portfolios of publicly owned real estate in the United States, approximately 1,000 properties, with more than 90 million square feet, located in 42 states, Washington, DC, Puerto Rico and Ontario, Canada. RMR has over 450 employees in its headquarters and regional offices located throughout the Country.  In addition to managing HPT, RMR and its affiliates also manages HRPT Properties Trust (HRP), a publicly traded REIT that primarily owns office buildings and industrial properties, Senior Housing Properties Trust (SNH), a publicly traded REIT that owns senior living properties and five publicly traded mutual funds (RMR Funds) which principally invest in securities of real estate companies (excluding securities of companies managed by RMR and its affiliates). The public companies managed by RMR and its affiliates had combined total market capitalization of approximately $12 billion as of June 30, 2006. We believe that being managed by RMR is a competitive advantage for HPT because RMR provides HPT with a depth of management and experience which may be unequaled in the real estate industry.  We also believe RMR provides management services to HPT at costs that are lower than HPT would have to pay for similar quality services.

Strategy:

Our business strategy is to maintain and grow an investment portfolio of high quality hotels operated by experienced hotel managers. Our hotels are managed or leased under long term agreements that provide us stable cash flows in the form of minimum returns and rents. We also seek to participate in operating improvements at our hotels by charging rent increases based upon percentages of gross revenue increases at our leased hotels and participating in hotel profits in excess of the minimum returns due to us at our managed hotels. We own hotels which operate primarily in the upscale select service, extended stay and full service sectors. Generally, we prefer to purchase multiple hotels in one transaction because we believe a single operating agreement for multiple hotels in diverse locations enhances the stability of our cash flows. We have a conservative capital structure and limit the amount of debt financing we use. We do not have any investments in joint ventures or partnerships. Also, the majority of our debt is fixed rate and we have no significant debt maturities until 2008.

Stock Exchange Listing:

 

Corporate Headquarters:

 

 

 

 

 

New York Stock Exchange

 

400 Centre Street

 

 

 

Newton, MA 02458

 

Trading Symbol:

 

(t) (617) 964-8389

 

 

 

(f) (617) 969-5730

 

Common Shares — HPT

 

 

 

Preferred Shares Series B — HPT-B

 

 

 

 

 

 

 

Senior Unsecured Debt Ratings:

 

 

 

 

 

 

 

Standard & Poor’s — BBB

 

 

 

Moody’s — Baa2

 

 

 

 

Portfolio Data by Manager (as of 6/30/06):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent

 

 

 

 

 

 

 

Percent of

 

 

 

 

 

Annualized

 

of Total

 

 

 

 

 

Number

 

Number

 

 

 

Percent of

 

Minimum

 

Minimum

 

 

 

Number

 

of Rooms /

 

of Rooms /

 

Investment

 

Total

 

Return /

 

Return /

 

Manager

 

of Hotels

 

Suites

 

Suites

 

(000s)

 

Investment

 

Rent (000s)

 

Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

InterContinental

 

131

 

20,140

 

44

%

$

1,741,158

 

45

%

$

148,601

 

43

%

Marriott International

 

125

 

17,926

 

40

%

1,499,088

 

39

%

152,649

 

44

%

Hyatt

 

24

 

2,929

 

6

%

243,350

 

6

%

17,000

 

5

%

Carlson

 

12

 

2,262

 

5

%

209,414

 

5

%

11,400

 

3

%

Homestead

 

18

 

2,399

 

5

%

145,000

 

4

%

15,960

 

5

%

Total

 

310

 

45,656

 

100

%

$

3,838,010

 

100

%

$

345,610

 

100

%

 

Operating Statistics by Operating Agreement (Q2 2006):

 

 

 

 

 

 

 

 

Percent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized

 

of Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Number

 

Minimum

 

Minimum

 

 

 

 

 

RevPAR

 

 

 

Number

 

of Rooms/

 

Return /

 

Return /

 

Coverage(1)

 

Change(2)

 

Operating Agreement

 

of Hotels

 

Suites

 

Rent (000s)

 

Rent

 

Q2

 

LTM

 

Q2

 

LTM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Host Marriott (no. 1)

 

53

 

7,610

 

$

56,540

 

16

%

1.71x

 

1.49x

 

9.1

%

9.4

%

Host Marriott (no. 2)

 

18

 

2,178

 

18,748

 

6

%

1.43x

 

1.21x

 

9.1

%

10.9

%

Marriott International

 

35

 

5,382

 

48,853

 

14

%

1.27x

 

1.07x

 

6.7

%

6.1

%

Barcelo Crestline

 

19

 

2,756

 

28,508

 

8

%

1.35x

 

1.17x

 

14.9

%

19.4

%

InterContinental (no. 1)(3)

 

31

 

3,844

 

37,777

 

11

%

1.17x

 

0.99x

 

7.2

%

7.7

%

InterContinental (no. 2)

 

76

 

9,220

 

50,000

 

15

%

1.52x

 

1.35x

 

11.3

%

12.4

%

InterContinental (no. 3)

 

14

 

4,139

 

42,488

 

12

%

1.72x

 

1.44x

 

14.3

%

15.4

%

InterContinental (no. 4)

 

10

 

2,937

 

18,336

 

5

%

1.71x

 

1.46x

 

16.4

%

20.7

%

Hyatt

 

24

 

2,929

 

17,000

 

5

%

1.07x

 

1.04x

 

3.4

%

7.5

%

Carlson

 

12

 

2,262

 

11,400

 

3

%

1.29x

 

0.98x

 

35.5

%

33.6

%

Homestead

 

18

 

2,399

 

15,960

 

5

%

1.69x

 

1.53x

 

6.7

%

5.6

%

Total / Average

 

310

 

45,656

 

$

345,610

 

100

%

 

 

 

 

11.0

%

12.0

%


(1)             We define coverage as combined total hotel sales minus all expenses which are not subordinated to minimum payments to us and the required FF&E reserve contributions (which data is provided to us by our operators or tenants), divided by the minimum return or minimum rent payments due to us.  The return coverage amounts for certain of our management agreements have been revised for all periods presented to include only the minimum returns. The calculation in prior periods included additional return amounts for certain of our management agreements.  For some combinations, amounts have been calculated using data for periods prior to our ownership of certain hotels and prior to commencement of our operating agreements.  We have not independently verified our managers’ and tenants’ operating data.

(2)             We define RevPAR as hotel room revenue per day per available room.  Operating data presented are based upon the operating results provided by our managers and tenants; we have not independently verified our managers’ and tenants’ operating data.

(3)             The calculation of RevPAR excludes one hotel which was closed from May 2005 through May 2006 due to fire damage and a newly developed hotel acquired in April 2006.

5




Hospitality Properties Trust
Supplemental Operating and Financial Data
June 30, 2006

 

INVESTOR INFORMATION

 

 

 

Board of Trustees

 

 

 

Barry M. Portnoy

 

Gerard M. Martin

Managing Trustee

 

Managing Trustee

 

 

 

Frank J. Bailey

 

Arthur G. Koumantzelis

Independent Trustee

 

Independent Trustee

 

 

 

John L. Harrington

 

 

Independent Trustee

 

 

 

 

 

Senior Management

 

 

 

John G. Murray

 

Mark L. Kleifges

President, Chief Operating Officer and Secretary

 

Treasurer and Chief Financial Officer

 

 

 

Ethan S. Bornstein

 

 

Vice President

 

 

 

 

 

 

 

 

Contact Information

 

 

 

Investor Relations

 

Inquiries

Hospitality Properties Trust

 

Financial inquiries should be directed to Mark L. Kleifges,

400 Centre Street

 

Treasurer and Chief Financial Officer, at (617) 964-8389

Newton, MA 02458

 

or mkleifges@reitmr.com.

(t) (617) 964-8389

 

 

(f) (617) 969-5730

 

Investor and media inquiries should be directed to

(email) info@hptreit.com

 

Timothy A. Bonang, Manager of Investor Relations, at

(website) www.hptreit.com

 

(617) 796-8149 or tbonang@hptreit.com.

 

6




 

Hospitality Properties Trust
Supplemental Operating and Financial Data
June 30, 2006

RESEARCH COVERAGE

 

Equity Research Coverage

 

 

BB&T Capital Markets

Stifel, Nicolaus

Stephanie Krewson

Rod Petrik

(804) 782-8784

(410) 454-4131

 

 

Calyon Securities

UBS

Smedes Rose

William Truelove

(212) 408-5649

(212) 713-8825

 

 

Merrill Lynch

Wachovia Securities

William Acheson

Jeffrey Donnelly

(212) 449-1920

(617) 603-4262

 

 

 

 

Debt Research Coverage

 

 

Credit Suisse

Wachovia Securities

Matthew Lynch

Dan Sullivan

(212) 325-6456

(704) 383-6441

 

 

 

 

Rating Agencies

 

 

Moody’s Investors Service

Standard and Poor’s

Maria Maslovsky

Emile Courtney

(212) 553-4831

(212) 438-7824

 

 

 

HPT is followed by the analysts and its publicly held debt is rated by the rating agencies listed above.  Please note that any opinions, estimates or forecasts regarding HPT’s performance made by these analysts or agencies do not represent opinions, forecasts or predictions of HPT or its management.  HPT does not by its reference above imply its endorsement of or concurrence with any information, conclusions or recommendations provided by any of these analysts or agencies.

7




 

FINANCIAL INFORMATION




Hospitality Properties Trust
 Supplemental Operating and Financial Data
 June 30, 2006

KEY FINANCIAL DATA

 

 (amounts in thousands, except per share data)

 

 

 

 

 

As of and For the Three Months Ended

 

 

 

6/30/2006

 

3/31/2006

 

12/31/2005

 

9/30/2005

 

6/30/2005

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares Outstanding:

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding (at end of period) (1)

 

71,957

 

71,921

 

71,921

 

71,921

 

71,905

 

Weighted average common shares outstanding—basic and diluted (2)

 

71,953

 

71,921

 

71,921

 

71,908

 

68,357

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

Price at end of period

 

$

42.39

 

$

43.67

 

$

40.10

 

$

42.86

 

$

44.07

 

High during period

 

$

44.10

 

$

46.47

 

$

43.30

 

$

45.04

 

$

44.72

 

Low during period

 

$

40.08

 

$

39.32

 

$

38.42

 

$

40.51

 

$

39.67

 

Annualized dividends paid per share

 

$

2.96

 

$

2.92

 

$

2.92

 

$

2.92

 

$

2.88

 

Annualized dividend yield (at end of period)

 

7.0

%

6.7

%

7.3

%

6.8

%

6.5

%

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization:

 

 

 

 

 

 

 

 

 

 

 

Total debt (book value)

 

$

1,284,567

 

$

1,207,478

 

$

960,372

 

$

933,265

 

$

925,157

 

Plus: market value of preferred shares (at end of period)

 

88,596

 

91,425

 

88,769

 

93,150

 

93,392

 

Plus: market value of common shares (at end of period)

 

3,050,257

 

3,140,790

 

2,884,032

 

3,082,534

 

3,168,853

 

Total market capitalization

 

$

4,423,420

 

$

4,439,693

 

$

3,933,173

 

$

4,108,949

 

$

4,187,402

 

Total debt / total market capitalization

 

29.0

%

27.2

%

24.4

%

22.7

%

22.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Book Capitalization:

 

 

 

 

 

 

 

 

 

 

 

Total debt

 

$

1,284,567

 

$

1,207,478

 

$

960,372

 

$

933,265

 

$

925,157

 

Plus: total shareholders’ equity

 

1,818,780

 

1,836,272

 

1,855,455

 

1,861,670

 

1,884,073

 

Total book capitalization

 

$

3,103,347

 

$

3,043,750

 

$

2,815,827

 

$

2,794,935

 

$

2,809,230

 

Total debt / total book capitalization

 

41.4

%

39.7

%

34.1

%

33.4

%

32.9

%

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,422,889

 

$

3,339,158

 

$

3,114,607

 

$

3,080,422

 

$

3,092,959

 

Total liabilities

 

$

1,604,109

 

$

1,502,886

 

$

1,259,152

 

$

1,218,752

 

$

1,208,886

 

Real estate, at cost

 

$

3,976,217

 

$

3,878,838

 

$

3,626,693

 

$

3,604,181

 

$

3,593,498

 

Total debt / real estate, at cost

 

32.3

%

31.1

%

26.5

%

25.9

%

25.7

%

 

 

 

 

 

 

 

 

 

 

 

 

Selected Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

272,198

 

$

239,716

 

$

213,897

 

$

221,687

 

$

218,081

 

EBITDA (3)

 

$

104,908

 

$

93,171

 

$

83,169

 

$

87,152

 

$

86,210

 

Net income available for common shareholders (4)

 

$

33,463

 

$

33,319

 

$

46,287

 

$

28,671

 

$

20,497

 

Funds from operations (FFO) available for common shareholders (5)

 

$

82,365

 

$

72,781

 

$

65,522

 

$

69,672

 

$

67,203

 

Common distributions declared

 

$

53,248

 

$

52,502

 

$

52,502

 

$

52,502

 

$

51,772

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

Net income available for common shareholders (4)

 

$

0.47

 

$

0.46

 

$

0.64

 

$

0.40

 

$

0.30

 

FFO available for common shareholders (5)

 

$

1.14

 

$

1.01

 

$

0.91

 

$

0.97

 

$

0.98

 

Common distributions declared

 

$

0.74

 

$

0.73

 

$

0.73

 

$

0.73

 

$

0.72

 

FFO payout ratio

 

64.6

%

72.1

%

80.1

%

75.3

%

73.2

%

 

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

EBITDA (3) / interest expense

 

5.0x

 

4.9x

 

5.1x

 

5.4x

 

4.9x

 

EBITDA (3) / interest expense and preferred distributions

 

4.5x

 

4.5x

 

4.6x

 

4.8x

 

4.4x

 


(1)             On July 26, 2006, HPT sold 2,000 common shares in a public offering.  On July 28, 2006, the underwriters exercised an option to purchase an additional 300 common shares to cover over allotments.

(2)             HPT has no outstanding common share equivalents, such as units, convertible debt or stock options.

(3)             See page 13 for calculation of EBITDA.

(4)             Net income available for common shareholders for the three months ended 6/30/2005 includes a loss on asset impairment of $7,300, or $0.11 per share.

(5)             See page 14 for calculation of FFO.

9




Hospitality Properties Trust
Supplemental Operating and Financial Data
June 30, 2006

CONSOLIDATED BALANCE SHEET

(amounts in thousands, except share data)

 

 

 

 

 

 

 

 

As of
June 30, 2006

 

As of
December 31, 2005

 

 

 

 

 

(audited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Real estate properties, at cost:

 

$

584,199

 

$

537,389

 

Land

 

 

 

 

 

Buildings, improvements and equipment

 

3,392,018

 

3,089,304

 

 

 

3,976,217

 

3,626,693

 

Accumulated depreciation

 

(650,790

)

(613,007

)

 

 

3,325,427

 

3,013,686

 

Cash and cash equivalents

 

16,880

 

18,568

 

Restricted cash (FF&E reserve escrow)

 

30,241

 

29,063

 

Other assets, net

 

50,341

 

53,290

 

 

 

$

3,422,889

 

$

3,114,607

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility

 

$

85,000

 

$

35,000

 

Senior notes, net of discounts

 

1,195,834

 

921,606

 

Mortgage payable

 

3,733

 

3,766

 

Security deposits

 

185,364

 

185,304

 

Accounts payable and other liabilities

 

129,089

 

108,595

 

Due to affiliates

 

3,175

 

2,967

 

Dividends payable

 

1,914

 

1,914

 

Total liabilities

 

1,604,109

 

1,259,152

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Preferred shares of beneficial interest; no par value; 100,000,000 shares authorized:

 

 

 

 

 

Series B preferred shares; 8 7/8% cumulative redeemable;3,450,000 shares issued and outstanding, aggregate liquidation preference $86,250

 

83,306

 

83,306

 

Common shares of beneficial interest; $0.01 par value; 100,000,000 shares authorized; 71,958,301 and 71,920,578 shares issued and outstanding, respectively

 

720

 

719

 

Additional paid-in capital

 

2,061,454

 

2,059,883

 

Cumulative net income

 

1,281,682

 

1,211,072

 

Cumulative preferred distributions

 

(63,164

)

(59,336

)

Cumulative common distributions

 

(1,545,218

)

(1,440,189

)

Total shareholders’ equity

 

1,818,780

 

1,855,455

 

 

 

$

3,422,889

 

$

3,114,607

 

 

10




 

Hospitality Properties Trust
Supplemental Operating and Financial Data
June 30, 2006

CONSOLIDATED STATEMENT OF INCOME

 

 (amounts in thousands, except per share data)

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

6/30/2006

 

6/30/2005

 

6/30/2006

 

6/30/2005

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Hotel operating revenues

 

$

233,627

 

$

181,059

 

$

435,455

 

$

326,106

 

Rental income

 

32,870

 

31,890

 

65,346

 

62,955

 

FF&E reserve income

 

5,273

 

4,838

 

10,263

 

9,237

 

Interest income

 

428

 

294

 

850

 

530

 

Total revenues

 

272,198

 

218,081

 

511,914

 

398,828

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Hotel operating expenses

 

172,625

 

132,344

 

316,814

 

232,769

 

Interest (including amortization of deferred financing costs of $635, $945, $1,245 and $1,679, respectively)

 

21,162

 

17,591

 

40,150

 

33,020

 

Depreciation and amortization

 

35,848

 

31,639

 

70,800

 

62,462

 

General and administrative

 

7,186

 

6,796

 

13,540

 

12,160

 

Loss on asset impairment

 

 

7,300

 

 

7,300

 

Total expenses

 

236,821

 

195,670

 

441,304

 

347,711

 

 

 

 

 

 

 

 

 

 

 

Net income

 

35,377

 

22,411

 

70,610

 

51,117

 

 

 

 

 

 

 

 

 

 

 

Preferred distributions

 

(1,914

)

(1,914

)

(3,828

)

(3,828

)

Net income available for common shareholders

 

$

33,463

 

$

20,497

 

$

66,782

 

$

47,289

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

71,953

 

68,357

 

71,937

 

67,783

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted net income per share

 

$

0.47

 

$

0.30

 

$

0.93

 

$

0.70

 

 

11




 

Hospitality Properties Trust
Supplemental Operating and Financial Data
June 30, 2006

 

CONSOLIDATED STATEMENT OF CASH FLOWS

 

(dollars in thousands)

 

 

 

 

 

 

 

For the Six Months Ended

 

 

 

6/30/2006

 

6/30/2005

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

70,610

 

$

51,117

 

Adjustments to reconcile net income to cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

70,800

 

62,462

 

Amortization of deferred financing costs as interest

 

1,245

 

1,679

 

Non-cash income

 

(1,506

)

(1,476

)

FF&E reserve income and deposits

 

(22,801

)

(15,289

)

Loss on asset impairment

 

 

7,300

 

Change in assets and liabilities:

 

 

 

 

 

Increase in other assets

 

(4,357

)

(3,582

)

Increase in accounts payable and other

 

18,670

 

5,860

 

Increase in due to affiliate

 

1,627

 

297

 

Cash provided by operating activities

 

134,288

 

108,368

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Real estate acquisitions

 

(320,762

)

(428,954

)

FF&E reserve fundings

 

(28,218

)

(14,111

)

Increase in security and other deposits

 

 

10,000

 

Cash used in investing activities

 

(348,980

)

(433,065

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Proceeds from issuance of common shares, net

 

 

199,233

 

Proceeds from issuance of senior notes, net

 

273,974

 

299,442

 

Proceeds from borrowings on revolving credit facility

 

439,000

 

243,000

 

Repayments of borrowings on revolving credit facility

 

(389,000

)

(315,000

)

Distributions to common shareholders

 

(105,029

)

(96,771

)

Distributions to preferred shareholders

 

(3,828

)

(3,828

)

Deferred finance costs paid

 

(2,113

)

(7,208

)

Cash provided by financing activities

 

213,004

 

318,868

 

 

 

 

 

 

 

Decrease in cash and cash equivalents

 

(1,688

)

(5,829

)

Cash and cash equivalents at beginning of period

 

18,568

 

15,894

 

Cash and cash equivalents at end of period

 

$

16,880

 

$

10,065

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

Cash paid for interest

 

$

19,060

 

$

25,623

 

 

 

 

 

 

 

Non cash investing activities:

 

 

 

 

 

Property managers’ deposits in FF&E reserve

 

$

20,111

 

$

13,377

 

Purchases of fixed assets with FF&E reserve

 

(50,147

)

(22,423

)

 

 

 

 

 

 

Non cash financing activities:

 

 

 

 

 

Issuance of common shares

 

$

1,572

 

$

63

 

 

12




 

Hospitality Properties Trust
Supplemental Operating and Financial Data
June 30, 2006

CALCULATION OF EBITDA

 

(dollars in thousands)

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

6/30/2006

 

6/30/2005

 

6/30/2006

 

6/30/2005

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

35,377

 

$

22,411

 

$

70,610

 

$

51,117

 

Plus:    Interest expense

 

21,162

 

17,591

 

40,150

 

33,020

 

Depreciation expense

 

35,848

 

31,639

 

70,800

 

62,462

 

Loss on asset impairment(1)

 

 

7,300

 

 

7,300

 

Deferred percentage rent(2)

 

1,528

 

967

 

3,176

 

1,887

 

Deferred hotel operating profit(3)

 

10,993

 

6,302

 

13,343

 

8,151

 

EBITDA

 

$

104,908

 

$

86,210

 

$

198,079

 

$

163,937

 


(1)             In June 2005, we authorized Carlson Hotels Worldwide, or Carlson, to pursue the sale of our Prime HotelSM in Atlanta, GA. In connection with this decision we recorded a $7,300 loss on asset impairment in the second quarter of 2005 to reduce the carrying value of the hotel to its estimated net realizable value less cost to sell.  We sold the hotel in September 2005.

(2)             In calculating net income, we recognize percentage rental income received for the first, second and third quarters in the fourth quarter, which is when all contingencies are met and the income is earned. Although we defer recognition of this revenue until the fourth quarter for purposes of calculating net income, we include the estimated amount in the calculation of EBITDA for each quarter of the year. The fourth quarter EBITDA calculation excludes the amounts recognized during the first three quarters.

(3)             Our share of the operating results of our managed hotels in excess of the minimum returns due to us is generally determined based upon annual calculations. Typically the net operating results of our hotels are strongest during the second and third quarters of the year, which are the most active periods for business and leisure travel. We recognize our share of income in excess of our minimum returns in the fourth quarter, which is when all contingencies are met and the income is earned. Although we defer recognition of this income until the fourth quarter for purposes of calculating net income, we include the estimated amount in the calculation of EBITDA for each quarter of the year. The fourth quarter EBITDA calculation excludes the amounts recognized during the first three quarters.

We compute EBITDA, or earnings before interest, taxes, depreciation and amortization, as net income plus interest expense, depreciation and amortization expense, loss on asset impairment, deferred percentage rent and deferred hotel operating profit.  We consider EBITDA to be an appropriate measure of our performance, along with net income and cash flow from operating, investing and financing activities. We believe EBITDA provides useful information to investors because by excluding the effects of certain historical costs, such as interest, depreciation and amortization expense and loss on asset impairment, EBITDA can facilitate a comparison of our current operating performance with our past operating performance and of operating performance among REITs. EBITDA does not represent cash generated by operating activities in accordance with  generally accepted accounting principals, or GAAP, and should not be considered an alternative to net income or cash flow from operating activities as a measure of financial performance or liquidity.

13




Hospitality Properties Trust
Supplemental Operating and Financial Data
June 30, 2006

 

CALCULATION OF FUNDS FROM OPERATIONS (FFO)

 

(amounts in thousands, except per share data)

 

 

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

6/30/2006

 

6/30/2005

 

6/30/2006

 

6/30/2006

 

 

 

 

 

 

 

 

 

 

 

Net income available for common shareholders

 

$

33,463

 

$

20,497

 

$

66,782

 

$

47,289

 

Plus:    FF&E deposits not in net income(1)

 

533

 

498

 

1,045

 

997

 

Depreciation and amortization

 

35,848

 

31,639

 

70,800

 

62,462

 

Loss on asset impairment(2)

 

 

7,300

 

 

7,300

 

Deferred percentage rent(3)

 

1,528

 

967

 

3,176

 

1,887

 

Deferred hotel operating income(4)

 

10,993

 

6,302

 

13,343

 

8,151

 

FFO

 

$

82,365

 

$

67,203

 

$

155,146

 

$

128,086

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

71,953

 

68,357

 

71,937

 

67,783

 

 

 

 

 

 

 

 

 

 

 

Net income available for common shareholders per share

 

$

0.47

 

$

0.30

 

$

0.93

 

$

0.70

 

FFO available for common shareholders per share

 

$

1.14

 

$

0.98

 

$

2.16

 

$

1.89

 


(1)             Various percentages of total sales at most of our hotels are escrowed as reserves for future renovations or refurbishment, or FF&E Reserve escrows.  We own the FF&E Reserve escrows for all the hotels leased to our taxable REIT subsidiaries and for most of the hotels leased to third parties.  We have a security and remainder interest in the FF&E Reserve escrows for the remaining hotels leased to third parties. When we own the FF&E Reserve escrows at hotels leased to third parties we report payments into the escrow as additional rent. When we have a security and remainder interest in the FF&E Reserve escrows, deposits are not included in revenue but are included in FFO. We do not report the amounts which are escrowed as FF&E reserves for our managed hotels as FF&E reserve income in our consolidated statement of income.

(2)             In June 2005, we authorized Carlson Hotels Worldwide, or Carlson, to pursue the sale of our Prime HotelSM in Atlanta, GA. In connection with this decision we recorded a $7,300 loss on asset impairment in the second quarter of 2005 to reduce the carrying value of the hotel to its estimated net realizable value less cost to sell.  We sold the hotel in September 2005.

(3)             In calculating net income, we recognize percentage rental income received for the first, second and third quarters in the fourth quarter, which is when all contingencies are met and the income is earned. Although we defer recognition of this revenue until the fourth quarter for purposes of calculating net income, we include the estimated amount in the calculation of FFO for each quarter of the year. The fourth quarter FFO calculation excludes the amounts recognized during the first three quarters.

(4)             Our share of the operating results of our managed hotels in excess of the minimum returns due to us is generally determined based upon annual calculations. Typically the net operating results of our hotels are strongest during the second and third quarters of the year, which are the most active periods for business and leisure travel. We recognize our share of income in excess of our minimum returns in the fourth quarter, which is when all contingencies are met and the income is earned. Although we defer recognition of this income until the fourth quarter for purposes of calculating net income, we include the estimated amount in the calculation of FFO for each quarter of the year. The fourth quarter FFO calculation excludes the amounts recognized during the first three quarters.

We compute FFO as shown in the calculation above. Our calculation of FFO differs from the National Association of Real Estate Investment Trusts, or NAREIT, definition of FFO because we include FF&E deposits not included in net income (see note 1), deferred percentage rent (see note 3) and deferred hotel operating income (see note 4) and excludes loss on asset impairment (see note 2).  We consider FFO to be an appropriate measure of performance for a real estate investment trust, or REIT, along with net income and cash flow from operating, investing and financing activities. We believe that FFO provides useful information to investors because by excluding the effects of certain historical costs, such as depreciation expense and gain or loss on asset impairment, FFO can facilitate comparison of current operating performance among REITs. FFO does not represent cash generated by operating activities in accordance with generally accepted accounting principles, or GAAP, and should not be considered an alternative to net income or cash flow from operating activities as a measure of financial performance or liquidity. FFO is one important factor considered by our board of trustees in determining the amount of distributions to shareholders. Other important factors include, but are not limited to, requirements to maintain our status as a REIT, limitations in our revolving bank credit facility and public debt covenants, the availability of debt and equity capital to us and our expectation of our future capital needs and operating performance.

14




 

Hospitality Properties Trust
Supplemental Operating and Financial Data
June 30, 2006

DEBT SUMMARY

 

(dollars in thousands)

 

 

 

 

 

Interest

 

Principal

 

Maturity

 

Due at

 

Years to

 

 

 

Rate

 

Balance

 

Date

 

Maturity

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage—secured by one hotel in Wichita, KS

 

8.300

%

$

3,733

 

7/1/11

 

$

3,326

 

5.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Floating Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility (LIBOR + 65 bps)

 

5.890

%

$

85,000

 

6/30/09

 

$

85,000

 

3.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Fixed Rate Debt:

 

 

 

 

 

 

 

 

 

 

 

Senior notes due 2008

 

7.000

%

$

150,000

 

3/1/08

 

$

150,000

 

1.7

 

Senior notes due 2010

 

9.125

%

50,000

 

7/15/10

 

50,000

 

4.0

 

Senior notes due 2012

 

6.850

%

125,000

 

7/15/12

 

125,000

 

6.0

 

Senior notes due 2013

 

6.750

%

300,000

 

2/15/13

 

300,000

 

6.6

 

Senior notes due 2015

 

5.125

%

300,000

 

2/15/15

 

300,000

 

8.6

 

Senior notes due 2016

 

6.300

%

275,000

 

6/15/16

 

275,000

 

10.0

 

Total / weighted average unsecured fixed rate debt

 

6.381

%

$

1,200,000

 

 

 

$

1,200,000

 

7.1

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average secured fixed rate debt / total

 

8.300

%

$

3,733

 

 

 

$

3,326

 

5.0

 

Weighted average unsecured floating rate debt / total

 

5.890

%

85,000

 

 

 

85,000

 

3.0

 

Weighted average unsecured fixed rate debt / total

 

6.381

%

1,200,000

 

 

 

1,200,000

 

7.1

 

Weighted average debt / total

 

6.354

%

$

1,288,733

 

 

 

$

1,288,326

 

6.8

 

 

15




Hospitality Properties Trust
Supplemental Operating and Financial Data
June 30, 2006

DEBT MATURITY SCHEDULE

 

(dollars in thousands)

 

 

 

 

Scheduled Principal Payments During Period

 

 

 

Secured

 

Unsecured

 

Unsecured

 

 

 

 

 

Fixed Rate

 

Floating

 

Fixed

 

 

 

Year

 

 

 

Debt

 

Rate Debt

 

Rate Debt

 

Total

 

2006

 

$

33

 

$

 

$

 

$

33

 

2007

 

71

 

 

 

71

 

2008

 

77

 

 

150,000

 

150,077

 

2009

 

84

 

85,000

 

 

85,084

 

2010

 

92

 

 

50,000

 

50,092

 

2011

 

3,376

 

 

 

3,376

 

2012

 

 

 

125,000

 

125,000

 

2013

 

 

 

300,000

 

300,000

 

2014

 

 

 

 

 

2015

 

 

 

300,000

 

300,000

 

2016

 

 

 

275,000

 

275,000

 

 

 

$

3,733

 

$

85,000

 

$

1,200,000

 

$

1,288,733

 

 

 

 

 

 

 

 

 

 

 

 

 

16




 

Hospitality Properties Trust
Supplemental Operating and Financial Data
June 30, 2006

LEVERAGE RATIOS, COVERAGE RATIOS AND PUBLIC DEBT COVENANTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and For the Three Months Ended

 

Leverage Ratios:

 

6/30/2006

 

3/31/2006

 

12/31/2005

 

9/30/2005

 

6/30/2005

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt / total assets

 

37.5

%

36.2

%

30.8

%

30.3

%

29.9

%

Total debt / real estate assets, at cost

 

32.3

%

31.1

%

26.5

%

25.9

%

25.7

%

Total debt / total market capitalization

 

29.0

%

27.2

%

24.4

%

22.7

%

22.1

%

Total debt / total book capitalization

 

41.4

%

39.7

%

34.1

%

33.4

%

32.9

%

Secured debt / total assets

 

0.1

%

0.1

%

0.1

%

0.1

%

0.1

%

Variable rate debt / total debt

 

6.6

%

23.4

%

3.6

%

0.9

%

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Coverage Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA(1) / interest expense

 

5.0

x

4.9

x

5.1

x

5.4

x

4.9

x

EBITDA(1) / interest expense and preferred distributions   

 

4.5

x

4.5

x

4.6

x

4.8

x

4.4

x

 

 

 

 

 

 

 

 

 

 

 

 

Public Debt Covenants:(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt / adjusted total assets—allowable maximum 60%

 

31.7

%

30.6

%

25.9

%

25.5

%

25.4

%

Secured debt / adjusted total assets—allowable maximum 40%

 

0.1

%

0.1

%

0.1

%

0.1

%

0.1

%

Consolidated income available for debt service / debt service—required minimum 1.50x

 

3.92

x

4.25

x

5.82

x

4.52

x

4.26

x

Total unencumbered assets to unsecured debt—required minimum 200%

 

315.8

%

327.5

%

387.4

%

392.9

%

394.7

%


(1)             We compute EBITDA as net income plus interest expense, depreciation and amortization expense, loss on asset impairment, deferred percentage rent and deferred hotel operating profit.

(2)             Adjusted total assets and unencumbered assets include original cost of real estate assets less impairment write downs and exclude depreciation and amortization, accounts receivable and intangible assets.  Consolidated income available for debt service is earnings from operations excluding interest expense, depreciation and amortization, loss on asset impairment, gains and losses on sales of property and amortization of deferred charges.

17




 

Hospitality Properties Trust
Supplemental Operating and Financial Data
June 30, 2006

FF&E RESERVE ESCROWS(1)

(dollars in thousands)

HPT Owned:

 

 

As of and For the Three Months Ended

 

 

 

6/30/2006

 

3/31/2006

 

12/31/2005

 

9/30/2005

 

6/30/2005

 

FF&E reserves (beginning of period)

 

$

26,491

 

$

29,063

 

$

32,369

 

$

37,421

 

$

39,810

 

Manager deposits

 

12,089

 

9,095

 

9,235

 

10,017

 

7,632

 

HPT fundings:

 

 

 

 

 

 

 

 

 

 

 

InterContinental(2)

 

 

6,264

 

 

 

 

Carlson(3)

 

4,188

 

9,367

 

15,063

 

6,601

 

 

Marriott(4)

 

12,642

 

2,021

 

8,371

 

1,244

 

1,398

 

Hotel improvements

 

(25,169

)

(29,319

)

(35,975

)

(22,914

)

(11,419

)

FF&E reserves (end of period)

 

$

30,241

 

$

26,491

 

$

29,063

 

$

32,369

 

$

37,421

 

 

Tenant Owned:

 

 

As of and For the Three Months Ended

 

 

 

6/30/2006

 

3/31/2006

 

12/31/2005

 

9/30/2005

 

6/30/2005

 

FF&E reserves (beginning of period)

 

$

879

 

$

1,052

 

$

1,508

 

$

1,003

 

$

689

 

Manager deposits

 

533

 

448

 

510

 

505

 

502

 

Hotel improvements

 

(1,409

)

(621

)

(966

)

 

(188

)

FF&E reserves (end of period)

 

$

3

 

$

879

 

$

1,052

 

$

1,508

 

$

1,003

 

 

Total:

 

 

As of and For the Three Months Ended

 

 

 

6/30/2006

 

3/31/2006

 

12/31/2005

 

9/30/2005

 

6/30/2005

 

FF&E reserves (beginning of period)

 

$

27,370

 

$

30,115

 

$

33,877

 

$

38,424

 

$

40,499

 

Manager deposits

 

12,622

 

9,543

 

9,745

 

10,522

 

8,134

 

HPT fundings:

 

 

 

 

 

 

 

 

 

 

 

InterContinental(2)

 

 

6,264

 

 

 

 

Carlson(3)

 

4,188

 

9,367

 

15,063

 

6,601

 

 

Marriott(4)

 

12,642

 

2,021

 

8,371

 

1,244

 

1,398

 

Hotel improvements

 

(26,578

)

(29,940

)

(36,941

)

(22,914

)

(11,607

)

FF&E reserves (end of period)

 

$

30,244

 

$

27,370

 

$

30,115

 

$

33,877

 

$

38,424

 


(1)             Generally, each of our operating agreements require the deposit of a percentage of gross hotel revenues into escrows to fund periodic hotel renovations, or FF&E reserves.  For recently built or renovated hotels, this requirement may be deferred for a period.  We own all the FF&E reserve escrows for our hotels except for escrows pursuant to one third party lease, which provides that the FF&E reserve escrow is owned by the tenant and we have a security and remainder interest in that escrow account.

(2)             Represents FF&E reserve escrows purchased in connection with first quarter 2006 hotel acquisitions.

(3)             Pursuant to our agreement with Carlson for the management of 12 hotels, we agreed to fund $12,000 for rebranding costs and other capital improvements.  To the extent our fundings exceed $12,000, the minimum return payable by Carlson to us will increase as these funds are advanced.

(4)             Represents FF&E reserve deposits for our Marriott branded hotel combinations not funded by hotel operations but separately funded by us.  Our operating agreements for our Marriott branded hotel combinations generally provide that, if necessary, we will provide FF&E funding in excess of escrowed reserves.  To the extent we make such fundings, our annual minimum returns or rent increases by a percentage of the amounts we fund.

18




 

Hospitality Properties Trust
Supplemental Operating and Financial Data
June 30, 2006

2006 ACQUISITIONS AND DISPOSITIONS INFORMATION

(dollars in thousands)

 

2006 ACQUISITIONS (through 6/30/2006):

Date
Acquired

 

Hotels

 

Brand

 

Location

 

Number
of Rooms/
Suites

 

Operating
Agreement

 

Purchase
Price
(1)

 

Purchase
Price per
Room/
Suite

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1/6/06

 

1

 

Harbor Court Complex

 

Baltimore, MD

 

195

 

InterContinental (no. 3)

 

$78,000

(2)

$308

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1/25/06

 

8

 

5 Crowne Plaza®, 1
Holiday Inn Select
®,
and 2 Staybridge
Suites
®

 

Atlanta, GA(2),
Irvine, CA,
San Jose, CA,
Dallas, TX(2),
Houston, TX
and Las Colinas, TX

 

2,188

 

InterContinental (no. 4)

 

166,200

 

76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4/6/06

 

2

 

Crowne Plaza

 

Miami, FL,
Philadelphia, PA

 

749

 

InterContinental (no. 4)

 

$63,000

 

84

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4/17/06

 

1

 

Staybridge Suites

 

Parisppany, NJ

 

150

 

InterContinental (no. 1)

 

$21,000

 

140

 

Total/Average 2006

 

12

 

 

 

 

 

3,282

 

 

 

$328,200

 

$95

(3)


(1)             Represents the gross purchase price and excludes closing costs.

(2)             Includes $18,000 allocated purchase price of the office building and parking garage components of the Harbor Court Complex.

(3)             Calculated based on allocated hotel purchase price of $60,000.  The Harbor Court Hotel has been rebranded as the Harbor Court InterContinental® Hotel.

2006 DISPOSITIONS (through 6/30/06):

 

 

Number

 

Sales

 

 

 

 

 

 

 

 

 

 

 

Date

 

of Rooms

 

Operating

 

Sales

 

Price per/

 

 

 

 

 

 

 

Disposed

 

Hotels

 

Brand

 

Location

 

Suites

 

Agreement

 

Price

 

Room / Suite

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

There were no dispositions through June 30, 2006.

19




 

 

Hospitality Properties Trust
Supplemental Operating and Financial Data
June 30, 2006

2006 FINANCING ACTIVITIES

(share amounts and dollars in thousands)

 

 

For the Three Months Ended

 

 

 

6/30/2006

 

3/31/2006

 

Debt Transactions:(1)

 

 

 

 

 

New debt raised

 

$

275,000

 

$

 

New debt assumed as part of acquisitions

 

 

 

Total new debt

 

275,000

 

 

 

 

 

 

 

 

Debt retired

 

 

 

Net debt

 

$

275,000

 

$

 

 

 

 

 

 

 

Equity Transactions:

 

 

 

 

 

New common shares issued(2)

 

 

 

New common equity raised, net

 

$

 

$

 

 

 

 

 

 

 

New preferred shares issued

 

 

 

New preferred equity raised, net

 

 

 

Total new equity

 

$

 

$

 


(1)             Excludes drawings and repayments under our revolving credit facility.

(2)             On July 26, 2006, HPT sold 2,000 common shares in a public offering.  On July 28, 2006, the underwriters exrecised an option to purchase an additional 300 common shares to cover over allotments.

20




OPERATING AGREEMENTS
AND PORTFOLIO INFORMATION

 




 Hospitality Properties Trust
 Supplemental Operating and Financial Data
 June 30, 2006

SUMMARY OF OPERATING AGREEMENTS

(dollars in thousands)

Operating Agreement

 

Host (no. 1)

 

Host (no. 2)

 

Marriott

 

Barcelo Crestline

 

Homestead

 

InterContinental (no. 1)

 

InterContinental (no. 2)

 

InterContinental (no. 3)

 

InterContinental (no. 4)

 

Hyatt

 

Carlson

 

Total / Range / Average (all investments)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Hotels

 

53

 

18

 

35

 

19

 

18

 

31

 

76

 

14

 

10

 

24

 

12

 

310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Rooms / Suites

 

7,610

 

2,178

 

5,382

 

2,756

 

2,399

 

3,844

 

9,220

 

4,139

 

2,937

 

2,929

 

2,262

 

45,656

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Brands

 

Courtyard by Marriott®

 

Residence Inn by Marriott®

 

Marriott® / Residence Inn by Marriott® / Courtyard by Marriott® / TownePlace Suites by Marriott® / SpringHill Suites by Marriott®

 

Residence Inn by Marriott® / Courtyard by Marriott® / TownePlace Suites by Marriott® / SpringHill Suites by Marriott®

 

Homestead Studio Suites®

 

Staybridge Suites®

 

Candlewood Suites®

 

InterContinental® / Crowne Plaza® / Holiday Inn® / Staybridge Suites®

 

Crowne Plaza® / Holiday Inn® / Staybridge Suites®

 

AmeriSuites®

 

Radisson Hotels & Resorts® / Park Plaza® Hotels & Resorts / Country Inn & Suites by CarlsonSM

 

15 Brands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of States

 

24

 

14

 

15

 

14

 

5

 

16

 

29

 

7 plus Ontario and Puerto Rico

 

5

 

14

 

7

 

38 plus Ontario and Puerto Rico

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manager

 

Subsidiary of Marriott International

 

Subsidiary of Marriott International

 

Subsidiary of Marriott International

 

Subsidiary of Marriott International

 

Subsidiary of BRE / Homestead Village LLC

 

Subsidiary of InterContinental

 

Subsidiary of InterContinental

 

Subsidiary of InterContinental

 

Subsidiary of InterContinental

 

Subsidiary of Hyatt

 

Subsidiary of Carlson

 

5 Managers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant

 

Subsidiary of Host Marriott Subleased to Subsidiary of Barcelo Crestline

 

Subsidiary of Host Marriott Subleased to Subsidiary of Barcelo Crestline

 

Our TRS

 

Subsidiary of Barcelo Crestline

 

Subsidiary of BRE / Homestead Village LLC

 

Our TRS

 

Our TRS

 

Our TRS and a subsidiary of InterContinental

 

Our TRS

 

Our TRS

 

Our TRS

 

4 Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment at June 30, 2005 (1)

 

$566,529

 

$187,667

 

$470,670

 

$274,222

 

$145,000

 

$436,708

 

$590,250

 

$485,000

 

$229,200

 

$243,350

 

$209,414

 

$3,838,010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

End of Current Term

 

2012

 

2010

 

2019

 

2015

 

2015

 

2031

 

2028

 

2029

 

2030

 

2030

 

2030

 

2010-2031

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewal Options (2)

 

3 for 12 years each

 

1 for 10 years, 2 for 15 years each

 

2 for 15 years each

 

2 for 10 years each

 

2 for 15 years each

 

2 for 12.5 years each

 

2 for 15 years each

 

2 for 15 years each

 

2 for 15 years each

 

2 for 15 years each

 

2 for 15 years each

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annual Minimum Return / Minimum Rent

 

$56,540

 

$18,748

 

$48,853

 

$28,508

 

$15,960

 

$37,777

 

$50,000

 

$42,488

 

$18,336

 

$17,000

 

$11,400

 

$345,610

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additionall Return (3)

 

 

 

$1,173

 

 

 

 

$10,000

 

$3,458

 

$1,750

 

50% of cash flow in excess of minimum return (4)

 

50% of cash flow in excess of minimum return (4)

 

$16,381

Percentage Return / Rent (5)

 

5% of revenues above 1994/95 revenues

 

7.5% of revenues above 1996 revenues

 

7% of revenues above 2000/01 revenues

 

7.0% of revenues above 1999/2000 revenues

 

10.0% of revenues above 1999/2000 revenues

 

7.5% of revenues above 2004/06/07 revenues

 

7.5% of revenues above 2006/07 revenues

 

7.5% of revenues above 2006 revenues

 

7.5% of revenues above 2006 revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Security Deposit

 

$50,540

 

$17,220

 

$36,204

 

$28,508

 

$15,960

 

$36,872 (6)

 

 

$36,872 (6)

 

$36,872 (6)

 

 

 

$185,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Security Features

 

HPT controlled lockbox with minimum balance maintenance requirement; subtenant and subtenant parent minimum net worth requirement

 

HPT controlled lockbox with minimum balance maintenance requirement; subtenant and subtenant parent minimum net worth requirement

 

 

 

Tenant minimum net worth requirement

 

Homestead parent guarantee and $15,960 letter of credit

 

Limited guarantee provided by InterContinental

 

Limited guarantee provided by InterContinental

 

Limited guarantee provided by InterContinental

 

Limited guarantee provided by InterContinental

 

Limited guarantee provided by Hyatt

 

Limited guarantee provided by Carlson

 

 


(1)                Excludes expenditures made from FF&E reserves funded from hotel operations, but includes amounts separately funded by us.

(2)                Renewal options may be exercised by the manager or tenant for all, but not less than all, of the hotels within each combination of hotels.

(3)                These management agreements provide for annual additional return payments in the amount listed, to the extent of available cash flow after payment of operating costs, funding of the FF&E reserve, payment of our minimum return and payment of certain managment fees.

(4)                These management agreements provide for payment to us of 50% of available cash flow after payment of operating costs, funding the FF&E reserve, payment of our minimum return and reimbursement to the managers of working capital and guaranty advances, if any.

(5)                Each management contract or lease provides for payment to us of a percentage of increases in total hotel sales over a base year levels as additional return or rent.

(6)                The single $36,872 deposit secures InterContinental’s obligations under the InterContinental  No. 1, No. 3 and No. 4 portfolios.

22




Hospitality Properties Trust
Supplemental Operating and Financial Data
June 30, 2006

PORTFOLIO BY OPERATING AGREEMENT, MANAGER AND BRAND

(dollars in thousands)

 

 

 

Number
of 
Hotels

 

Percent 
of
Number
of 
Hotels

 

Number 
of
Rooms / 
Suites

 

Percent of
Number 
of
Rooms / 
Suites

 

Investment (1)

 

Percent
of
Investment

 

Investment
per
Room / 
Suite

 

Annual
Minimum
Return / 
Rent

 

Percent of
Minimum
Return / 
Rent

 

By Operating Agreement:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Host Marriott (no. 1)

 

53

 

17

%

7,610

 

17

%

$566,529

 

15

%

$74

 

$56,540

 

16

%

Host Marriott (no. 2)

 

18

 

6

%

2,178

 

5

%

187,667

 

5

%

86

 

18,748

 

6

%

Marriott International

 

35

 

11

%

5,382

 

12

%

470,670

 

12

%

87

 

48,853

 

14

%

Barcelo Crestline

 

19

 

6

%

2,756

 

6

%

274,222

 

7

%

100

 

28,508

 

8

%

InterContinental (no. 1)

 

31

 

10

%

3,844

 

8

%

436,708

 

11

%

114

 

37,777

 

11

%

InterContinental (no. 2)

 

76

 

25

%

9,220

 

20

%

590,250

 

16

%

64

 

50,000

 

15

%

InterContinental (no. 3)

 

14

 

4

%

4,139

 

9

%

485,000

 

13

%

117

 

42,488

 

12

%

InterContinental (no. 4)

 

10

 

3

%

2,937

 

7

%

229,200

 

6

%

78

 

18,336

 

5

%

Homestead

 

18

 

6

%

2,399

 

5

%

145,000

 

4

%

60

 

15,960

 

5

%

Hyatt

 

24

 

8

%

2,929

 

6

%

243,350

 

6

%

83

 

17,000

 

5

%

Carlson

 

12

 

4

%

2,262

 

5

%

209,414

 

5

%

93

 

11,400

 

3

%

Total

 

310

 

100

%

45,656

 

100

%

$3,838,010

 

100

%

$84

 

$345,610

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

By Manager:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

InterContinental

 

131

 

42

%

20,140

 

44

%

$1,741,158

 

46

%

$86

 

$148,601

 

43

%

Marriott International

 

125

 

40

%

17,926

 

40

%

1,499,088

 

39

%

84

 

152,649

 

44

%

Hyatt

 

24

 

8

%

2,929

 

6

%

243,350

 

6

%

83

 

17,000

 

5

%

Homestead

 

18

 

6

%

2,399

 

5

%

145,000

 

4

%

60

 

15,960

 

5

%

Carlson

 

12

 

4

%

2,262

 

5

%

209,414

 

5

%

93

 

11,400

 

3

%

Total

 

310

 

100

%

45,656

 

100

%

$3,838,010

 

100

%

$84

 

$345,610

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

By Brand:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AmeriSuites®

 

24

 

8

%

2,929

 

6

%

$243,350

 

6

%

$83

 

 

 

 

 

Candlewood Suites®

 

76

 

24

%

9,220

 

20

%

590,250

 

16

%

64

 

 

 

 

 

Country Inn & Suites by CarlsonSM

 

5

 

2

%

753

 

2

%

74,371

 

2

%

99

 

 

 

 

 

Courtyard by Marriott®

 

71

 

23

%

10,280

 

23

%

825,978

 

22

%

80

 

 

 

 

 

Crowne Plaza®

 

11

 

4

%

4,057

 

9

%

338,446

 

9

%

83

 

 

 

 

 

Holiday Inn®

 

4

 

1

%

1,046

 

2

%

51,781

 

1

%

50

 

 

 

 

 

Homestead Studio Suites®

 

18

 

6

%

2,399

 

5

%

145,000

 

4

%

60

 

 

 

 

 

InterContinental®

 

5

 

2

%

1,479

 

3

%

286,239

 

8

%

194

 

 

 

 

 

Marriott Hotels®

 

3

 

1

%

1,356

 

3

%

116,572

 

3

%

86

 

 

 

 

 

Park Plaza® Hotels & Resorts

 

3

 

1

%

534

 

1

%

31,643

 

1

%

59

 

 

 

 

 

Radisson Hotels & Resorts®

 

4

 

1

%

975

 

2

%

103,401

 

2

%

106

 

 

 

 

 

Residence Inn by Marriott®

 

37

 

12

%

4,695

 

10

%

432,357

 

11

%

92

 

 

 

 

 

SpringHill Suites by Marriott®

 

2

 

0

%

264

 

1

%

20,776

 

1

%

79

 

 

 

 

 

Staybridge Suites®

 

35

 

11

%

4,338

 

10

%

474,442

 

12

%

109

 

 

 

 

 

TownePlace Suites by Marriott®

 

12

 

4

%

1,331

 

3

%

103,404

 

2

%

78

 

 

 

 

 

Total

 

310

 

100

%

45,656

 

100

%

$3,838,010

 

100

%

$84

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(1)                Excludes expenditures made from FF&E reserves funded from hotel operations, but includes amounts separately funded by us.

 

23




Hospitality Properties Trust
 Supplemental Operating and Financial Data
 June 30, 2006

OPERATING STATISTICS BY OPERATING AGREEMENT

(dollars in thousands)

 

 

 

 

 

 

 

Second Quarter(1)

 

Year to Date(2)

 

 

 

No. of 
Hotels

 

No. of 
Rooms /
Suites

 

2006

 

2005

 

Change

 

2006

 

2005

 

Change

 

ADR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Host Marriott (no. 1)

 

53

 

7,610

 

$

117.64

 

$

107.79

 

9.1

%

$

117.97

 

$

107.95

 

9.3

%

Host Marriott (no. 2)

 

18

 

2,178

 

110.27

 

102.39

 

7.7

%

109.85

 

99.46

 

10.4

%

Marriott International

 

35

 

5,382

 

109.84

 

103.02

 

6.6

%

108.69

 

101.10

 

7.5

%

Barcelo Crestline

 

19

 

2,756

 

115.75

 

99.94

 

15.8

%

120.00

 

102.66

 

16.9

%

InterContinental (no. 1)(2)

 

29

 

3,554

 

105.12

 

96.25

 

9.2

%

104.34

 

95.54

 

9.2

%

InterContinental (no. 2)

 

76

 

9,220

 

66.25

 

61.13

 

8.4

%

65.94

 

60.22

 

9.5

%

InterContinental (no. 3)(3) (4)

 

14

 

4,139

 

139.07

 

123.28

 

12.8

%

136.40

 

123.34

 

10.6

%

InterContinental (no. 4)(3)

 

10

 

2,937

 

102.84

 

90.18

 

14.0

%

101.59

 

88.60

 

14.7

%

Hyatt(4)

 

24

 

2,929

 

82.81

 

76.82

 

7.8

%

82.63

 

75.71

 

9.1

%

Carlson(3) (4)

 

12

 

2,262

 

91.15

 

78.59

 

16.0

%

93.09

 

80.46

 

15.7

%

Homestead

 

18

 

2,399

 

63.72

 

56.57

 

12.6

%

64.88

 

57.08

 

13.7

%

Total/Average

 

308

 

45,366

 

$

99.05

 

$

89.98

 

10.1

%

$

98.81

 

$

89.31

 

10.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OCCUPANCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Host Marriott (no. 1)

 

53

 

7,610

 

73.7

%

73.7

%

0.0 pt

 

70.2

%

70.1

%

0.1 pt

 

Host Marriott (no. 2)

 

18

 

2,178

 

84.0

%

82.9

%

1.1 pt

 

80.8

%

80.5

%

0.3 pt

 

Marriott International

 

35

 

5,382

 

79.8

%

79.7

%

0.1 pt

 

75.7

%

76.7

%

-1.0 pt

 

Barcelo Crestline

 

19

 

2,756

 

77.0

%

77.6

%

-0.6 pt

 

75.3

%

73.7

%

1.6 pt

 

InterContinental (no. 1)(2)

 

29

 

3,554

 

80.1

%

81.6

%

-1.5 pt

 

77.1

%

78.2

%

-1.1 pt

 

InterContinental (no. 2)

 

76

 

9,220

 

79.5

%

77.4

%

2.1 pt

 

76.9

%

74.9

%

2.0 pt

 

InterContinental (no. 3)(3) (4)

 

14

 

4,139

 

78.9

%

77.9

%

1.0 pt

 

77.0

%

73.8

%

3.2 pt

 

InterContinental (no. 4)(3)

 

10

 

2,937

 

73.8

%

72.3

%

1.5 pt

 

73.6

%

69.9

%

3.7 pt

 

Hyatt(4)

 

24

 

2,929

 

65.4

%

68.2

%

-2.8 pt

 

65.7

%

66.7

%

-1.0 pt

 

Carlson(3) (4)

 

12

 

2,262

 

63.2

%

54.1

%

9.1 pt

 

61.9

%

53.6

%

8.3 pt

 

Homestead

 

18

 

2,399

 

75.4

%

79.6

%

-4.2 pt

 

73.0

%

78.6

%

-5.6 pt

 

Total/Average

 

308

 

45,366

 

76.3

%

75.7

%

0.6 pt

 

73.8

%

72.9

%

0.9 pt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Host Marriott (no. 1)

 

53

 

7,610

 

$

86.70

 

$

79.44

 

9.1

%

$

82.81

 

$

75.67

 

9.4

%

Host Marriott (no. 2)

 

18

 

2,178

 

92.63

 

84.88

 

9.1

%

88.76

 

80.07

 

10.9

%

Marriott International

 

35

 

5,382

 

87.65

 

82.11

 

6.7

%

82.28

 

77.54

 

6.1

%

Barcelo Crestline

 

19

 

2,756

 

89.13

 

77.55

 

14.9

%

90.36

 

75.66

 

19.4

%

InterContinental (no. 1)(2)

 

29

 

3,554

 

84.20

 

78.54

 

7.2

%

80.45

 

74.71

 

7.7

%

InterContinental (no. 2)

 

76

 

9,220

 

52.67

 

47.31

 

11.3

%

50.71

 

45.10

 

12.4

%

InterContinental (no. 3)(3) (4)

 

14

 

4,139

 

109.73

 

96.04

 

14.3

%

105.03

 

91.02

 

15.4

%

InterContinental (no. 4)(3)

 

10

 

2,937

 

75.90

 

65.20

 

16.4

%

74.77

 

61.93

 

20.7

%

Hyatt(4)

 

24

 

2,929

 

54.16

 

52.39

 

3.4

%

54.29

 

50.50

 

7.5

%

Carlson(3) (4)

 

12

 

2,262

 

57.61

 

42.52

 

35.5

%

57.62

 

43.13

 

33.6

%

Homestead

 

18

 

2,399

 

48.04

 

45.03

 

6.7

%

47.36

 

44.86

 

5.6

%

Total/Average

 

308

 

45,366

 

$

75.58

 

$

68.11

 

11.0

%

$

72.92

 

$

65.11

 

12.0

%

 


(1)             Includes data for the calendar periods indicated, except for our Marriott® branded hotels, which include data for comparable fiscal periods.

(2)             The calculations of Occupancy and RevPAR excludes operating statistics of one hotel which was closed from May 2005 through May 2006 due to fire damage and a newly developed hotel acquired in April 2006.

(3)             Includes data for periods prior to our ownership of some hotels.

(4)             Includes data for periods some hotels were not operated by the current manager.

All operating data presented are based upon the operating results provided by our managers and tenants for the indicated periods.  We have not independently verified our managers’ and tenants’ operating data.

 

24




Hospitality Properties Trust
Supplemental Operating and Financial Data
 June 30, 2006

COVERAGE BY OPERATING AGREEMENT(1)

 

 

 

For the Twelve Months Ended(2)

 

Operating Agreement

 

6/30/2006

 

3/31/2006

 

12/31/2005

 

9/30/2005

 

6/30/2005

 

Host Marriott (no. 1)

 

1.49x

 

1.45x

 

1.41x

 

1.36x

 

1.33x

 

Host Marriott (no. 2)

 

1.21x

 

1.17x

 

1.13x

 

1.10x

 

1.07x

 

Marriott International

 

1.07x

 

1.05x

 

1.03x

 

0.96x

 

0.95x

 

Barcelo Crestline

 

1.17x

 

1.10x

 

0.99x

 

0.92x

 

0.90x

 

InterContinental (no. 1)

 

0.99x

 

0.95x

 

0.91x

 

0.84x

 

0.81x

 

InterContinental (no. 2)

 

1.35x

 

1.33x

 

1.33x

 

1.27x

 

1.23x

 

InterContinental (no. 3) (3) (4)

 

1.44x

 

1.37x

 

1.29x

 

1.21x

 

1.11x

 

InterContinental (no. 4) (3)

 

1.46x

 

1.43x

 

1.29x

 

1.18x

 

1.13x

 

Hyatt (4)

 

1.04x

 

1.06x

 

1.03x

 

1.01x

 

1.00x

 

Carlson (3) (4)

 

0.98x

 

0.96x

 

0.90x

 

0.93x

 

1.04x

 

Homestead

 

1.53x

 

1.50x

 

1.46x

 

1.41x

 

1.36x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended(2)

 

Operating Agreement

 

6/30/2006

 

3/31/2006

 

12/31/2005

 

9/30/2005

 

6/30/2005

 

Host Marriott (no. 1)

 

1.71x

 

1.40x

 

1.39x

 

1.50x

 

1.52x

 

Host Marriott (no. 2)

 

1.43x

 

1.11x

 

1.13x

 

1.21x

 

1.23x

 

Marriott International

 

1.27x

 

0.93x

 

0.98x

 

1.13x

 

1.19x

 

Barcelo Crestline

 

1.35x

 

1.47x

 

1.06x

 

0.84x

 

1.06x

 

InterContinental (no. 1)

 

1.17x

 

0.96x

 

0.84x

 

0.99x

 

1.02x

 

InterContinental (no. 2)

 

1.52x

 

1.20x

 

1.26x

 

1.40x

 

1.46x

 

InterContinental (no. 3) (3) (4)

 

1.72x

 

1.48x

 

1.26x

 

1.27x

 

1.48x

 

InterContinental (no. 4) (3)

 

1.71x

 

1.70x

 

1.29x

 

1.15x

 

1.57x

 

Hyatt (4)

 

1.07x

 

1.15x

 

0.86x

 

1.07x

 

1.15x

 

Carlson (3) (4)

 

1.29x

 

1.43x

 

0.33x

 

0.64x

 

1.33x

 

Homestead

 

1.69x

 

1.60x

 

1.41x

 

1.43x

 

1.57x

 


(1)             We define coverage as combined total hotel sales minus all expenses which are not subordinated to minimum payments to us and the required FF&E reserve contributions (which data is provided to us by our operators or tenants), divided by the minimum return or minimum rent payments due to us.  The return coverage amounts for certain of our management agreements have been revised for all periods presented to include only the minimum returns. The calculation in prior periods included additional return amounts for certain of our management agreements.  For some combinations, amounts have been calculated using data for periods prior to our ownership of certain hotels and prior to commencement of our operating agreements.

(2)             Includes data for the calendar periods indicated, except for our Marriott® branded hotels, which include data for comparable fiscal periods.

(3)             Includes data for periods prior to our ownership of some hotels.

(4)             Includes data for periods some hotels were not operated by the current manager.

All operating data presented are based upon the operating results provided by our managers and tenants for the indicated periods. We have not independently verified our managers’ or tenants’ operating data.

 

25




 

Hospitality Properties Trust
Supplemental Operating and Financial Data
June 30, 2006

OPERATING AGREEMENT EXPIRATION SCHEDULE

(dollars in thousands)

 

 

Annualized Minimum
Return/Rent

 

% of Annualized
Minimum Return/
Rent

 

Cumulative % of
Annualized Minimum
Return / Rent

 

2006

 

$

 

 

 

2007

 

 

 

 

2008

 

 

 

 

2009

 

 

 

 

2010

 

18,748

 

5.4

%

5.4

%

2011

 

 

 

 

2012

 

56,540

 

16.4

%

21.8

%

2013

 

 

 

 

21.8

%

2014

 

 

 

21.8

%

2015

 

44,468

 

12.9

%

34.7

%

2016 and thereafter

 

225,854

 

65.3

%

100.0

%

Total

 

$

345,610

 

100.0

%

 

 

 

 

 

 

 

 

 

 

Weighted average remaining term

 

16.6 years

 

 

 

 

 

 

26



GRAPHIC 4 g171161kci001.jpg GRAPHIC begin 644 g171161kci001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#SZBBBK/$" MBBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`** M**`"BBB@`HHHR!WH`**3(]11D>HH`6BDR/449'J*`%HI,CU%&1ZB@!:*3(]1 M1D>HH`6BDR/449'J*`%HI,CU%&1ZB@!:*3(]11D>HH`6BDR/449'J*`%HI,C MU%&1ZB@!:*,@]#10`4444`%%%%`!73:#>0R6=KIL6I?8+EYWRS6BRJ^[&T%C MTY!'XUS-'(Y!P:"HRY6=4^K+&[(_B.574D,ITI,@CM3?[9B_Z&63_P`%259N M;N&[B_M%+_25B;9&YGT\O)YFP%MQV'))!.:J_;+;_H)Z'_X*V_\`B*1O?S_K M[Q?[9B_Z&63_`,%24?VS%_T,LG_@J2D^V6W_`$$]#_\`!6W_`,11]LMO^@GH M?_@K;_XB@5_/^OO%_MF+_H99/_!4E']LQ?\`0RR?^"I*3[9;?]!/0_\`P5M_ M\11]LMO^@GH?_@K;_P"(H"_G_7WB_P!LQ?\`0RR?^"I*/[9B_P"AED_\%24G MVRV_Z">A_P#@K;_XBC[9;?\`03T/_P`%;?\`Q%`7\_Z^\7^V8O\`H99/_!4E M']LQ?]#+)_X*DI/MEM_T$]#_`/!6W_Q%'VRV_P"@GH?_`(*V_P#B*`OY_P!? M>+_;,7_0RR?^"I*/[9B_Z&63_P`%24GVRV_Z">A_^"MO_B*/MEM_T$]#_P#! M6W_Q%`7\_P"OO%_MF+_H99/_``5)1_;,7_0RR?\`@J2D^V6W_03T/_P5M_\` M$4?;+;_H)Z'_`."MO_B*`OY_U]XO]LQ?]#+)_P""I*/[9B_Z&63_`,%24GVR MV_Z">A_^"MO_`(BC[9;?]!/0_P#P5M_\10%_/^OO%_MF+_H99/\`P5)4MMJ/ MVNYCMH/$4CRRL$11I241X896XO8RQ?WC@') M'^TYQ4%UXD@==BPW-VHZ?:9S''^$<>`/S-(O;TFHE#^1-!TT M8RO@YI/^N=^S_P#H)-9!UMA_J],TQ!_UZ*WZMF@:V3_K-+TQQ_U[!#^:D&BP M^:)8GN=-M7V7/A9X6])+J53^HJ/^TM%_Z%U?_`V2KEOXDMRGE2I=6R'@JDGV MB+\8Y<_H:?<:3IU_;M+Z\K0+?8H?VEHO_0NK_P"! MLE']I:+_`-"ZO_@;)6?>65QI]P8+F/8^,CG(8'H01P0?45!3(YFC=LYM-O[E M;:T\,"65@2%%\XX`R3S["KW]EK_T*2?^#/\`^O63X<02ZL8?:L_P#X0F]_Y[P_]^)O_B*N:=X4N;1KDR31GSK9 MXEVV\Q^9AQ_!2+5^WY&!K5M!9ZQ=6]L,0QOA1OWXXZ9[U1JQJ%C)IM_-93%3 M)`VUBG3/M5>J.=[A1110(****`"MSPI9F;54O"3MLW1PH."[9X7/8<$D]@#6 M'6CHVKMI-PS;#)%(!O56VL"#D,IYY!]00IO7%GHHTJ74+>&:YV$ ML3'>L$9=P!QE`0067J.060EC]3WK3UGPW M)H5Y;6MW?6Q>X19`8]Q"H>A/%8QZ&N\\=R:6NKZ>+RUNY9?[/@^:*=47&#V* MF@(I.+;,>;P5=0>(8-"?4+/[9.H9`-Y7D9`)V]Q4;>#[Q_M8LKRSOI+$XN(H M7;>@S@G!`R`?2NMU+'_"Z-+QTVPXS_US-85QK]AH-_KJZ=!>1VK-N(KKP]J2 M&VOHY'\M9$FMV)1U89QR.1V((K=\-?\`(@^+/]VW_P#0S7(Y)ZF@SE9)-'40 MSV6KZ8RR((HH^98U&?LC'_EK'W\LG[R=NHKG;RTFL+N2UN%`DC.#@Y!'8@]P M1R#2V%[+I]['=1`$H>4;HZG@J?8C(K;UJTCFTX2P$L+14:%CU>V?[N?=&RI^ MH]*!?$K]1/"]G$JS:GRTZ*]AMKF M='8!BM\=I#9*LORYP=K`@C(*U3\+WXCDFLIE+0-')-E0"5*H21@@@A@,$'V/ M:M*;41<:="Z'3+>UE)V+?IN9MGRC"JNU5&3@#U)[T%QMRF'_`&AI/_0-N_\` MP//_`,3706=GH]M#97\D=%_S\^&O_`9_ M_B:N3:S%:VEL][':W"/Q"]BBE/DX&4=?E89QD=1U!Q0-:;F#X@L#8ZFYW,R3 MEI%W_>4[B&4^X8$>^,UEU>U;4VU2[$Q3RT1=L:%MQ`R223W))))]35&F82M? M0****!!1110`4444`=-X78?9)8I#N2>ZCB53%&X5RK8<[U/3&,#'6IUNV.B& MX,=M]J,#7`;[%!LPL@3;C9GWSFJOAG_4P_\`83@_]!>G)_R`A_V#)?\`TH%( MWC\(_7GWZ&(UVH898#*$AC196>(L#A5!&.1U/6L[7(3<>*9X%ZRRJ@_$`5>U MK_D%77_76S_])VJMJ7G_`/"9G[-M\_[1'Y>_IN^7&?;-`I?U^)IZU87U]:,- M/M7FBFNY&)3'"1_NXU_`!C^-8G_"-:W_`-`R?\A_C6I*4\U_,/AK?N.[*OU[ MTW,7KX9_[Y>@;BF]3.3PYK2.K'2I7`.=K#@_7FM75E\2ZU=6]S>Z(C26ZA%V MQ;05'12-W(J/,7KX9_[Y>C,7KX9_[Y>@$DE8NRWWBV;7(=:DT6(WL"A4D\G` M&.!QNQP*R+_1M>U"]ENY-(:.29B[B-<*2>IQFKL,2W$Z01#PT\DC!44*_)/0 M4UA&K%6_X1D$'!&UZ!M7W':?'XET[2KK3(=%1K>\QY_F199\=.=W&/:LK_A& MM;_Z!D_Y#_&M+,7KX9_[Y>C,7KX9_P"^7H$XIF;_`,(UK?\`T#)_R'^-;NGZ M=>II<5M?V[PEFEM%WX^99$++^4B9_P"!54S%Z^&?^^7J:S9Q>0FS;PV+G>/* M*J^=V>,9]Z`44C%T#_D(2?\`7I_'%9.A@C4Y@>HMKC/_`'Z:M*S_`.0%#_UX7?\`Z$*"8;%JZF,=G%Y, M5J)P\"RLUE`5;S4+<#;QC&/>J'BIE=;4Q?+#&\T2Q^6B@%6`+?(`.>#[5;N_ M]5_VUT__`-%&J/B/_CWA_P"ON[_]#%!4MF8-%%%,P"BBB@`HHHH`****`.C\ M,_ZF'_L)P?\`H+TY/^0$/^P9+_Z4"F^&?]3#_P!A.#_T%ZJG]OZS_`-!6[_[_`#4R&EU*&QBVT*=WICFG^1-_SQD_[X-= M*99$\<7TJN5D$0?*/-8W]OZS_T%;O\`[_-0#BEN&AJR^(=/#*5/VF/@ MC'\0JK.C/=S!5+'>W`&>];S323^)M"EFD:21X[8L['))SW-5M-N)K5-1-_SQD_[X-6]$5E\06`92I^TQ\$ M8_B%+_;^L_\`05N_^_S5J22R3^*-%EE=I)'2U+,QR2>.32!);HH:-_R%KC_K MWN?_`$6]:-G_`,@*'_KPN_\`T(5G:-_R%KC_`*][G_T6]:-G_P`@*'_KPN__ M`$(4%PV)KO\`U7_;73__`$4:H^(_^/>'_K[N_P#T,5>N_P#5?]M=/_\`11JC MXC_X]X?^ON[_`/0Q0.6S_KJ8-%%%,P"BBB@`HHHH`****`.C\,_ZF'_L)P?^ M@O3D_P"0$/\`L&2_^E`IOAG_`%,/_83@_P#07IR?\@(?]@R7_P!*!2-EL&M? M\@JZ_P"NMG_Z3M45S_R/D?\`U]Q?S6I=:_Y!5U_UUL__`$G:HKG_`)'R/_K[ MB_FM`/\`K\2M:_ZO7/\`KC_[62LBM>U_U>N?]KH1_R,>A_ M]<[7^E`1*>C?\A:X_P"O>Y_]%O6C9_\`("A_Z\+O_P!"%9VC?\A:X_Z][G_T M6]:-G_R`H?\`KPN__0A2+AL37?\`JO\`MKI__HHU1\1_\>\/_7W=_P#H8J]= M_P"J_P"VNG_^BC5'Q'_Q[P_]?=W_`.AB@$O_?!ID2Z'1/_`,CG?_\`7&;_`-$FN9KIW5CXTOU"DGR9N,<_ MZDUSGV>?_GA+_P!\&@C_Y&'0/^N5M_.JEI_Q[:]_UP'_H]*MJK+XBT`,I M4B.VX(QWJM9*SP:\$4L?('`&?^6Z4A_U^!C5TTO_`".6I_\`7"Y_]$M7._9Y M_P#GA+_WP:Z.16/C34U"DGR;G@#G_4M3%$YBNA'_`",>A_\`7.U_I6%]GG_Y MX2_]\&MXJ5\2Z&&!!$=KD$8]*!1*6C?\A:X_Z][G_P!%O6C9_P#("A_Z\+O_ M`-"%9VC?\A:X_P"O>Y_]%O6C9_\`("A_Z\+O_P!"%(N&Q-=_ZK_MKI__`**- M4?$?_'O#_P!?=W_Z&*O7?^J_[:Z?_P"BC5'Q'_Q[P_\`7W=_^AB@PAO;N_>XN3;Q6X:1F6/>3\X7`&1ZT? M9-$_Z#%Q_P"`7_V=,BTNA26\NENOM:W,PN"<^<'._/KGK5G^WM8_Z"U[_P"! M#?XU,-%7^WIM,>[VI"'9IA&3E54MG;GT'K3?LFB?]!BX_P#`+_[.@+2-GPT& MU!);Z[LI[VXBO+91?/![&K&EW4NC7]OI%K.EQ9ZE-;3M(T15^&R`!GBJLEP^NPFWOKA;:UT>% MMCQPEV8-(!@C/)RU(T^S;J9W]O:S_P!!:]_\"&_QJLMY=)=&[2YF6X)),PUC_H+7O_@0W^-2:5)],CBG\^.22&5'*;"0Q!Y&32&E*^I%HW_(6N/^O>Y_\`1;UHV?\` MR`H?^O"[_P#0A6=HW_(6N/\`KWN?_1;UHV?_`"`H?^O"[_\`0A05#8FN_P#5 M?]M=/_\`11JCXC_X]X?^ON[_`/0Q5Z[_`-5_VUT__P!%&J/B/_CWA_Z^[O\` M]#%`Y;/^NI@T444S`****`"BBB@`HHHH`Z/PS_J8?^PG!_Z"].3_`)`0_P"P M9+_Z4"F^&?\`4P_]A.#_`-!>G)_R`A_V#)?_`$H%(V6P:U_R"KK_`*ZV?_I. MU17/_(^1_P#7W%_[+4NM?\@JZ_ZZV?\`Z3M45S_R/D?_`%]P_P#LM`/^OQ*U MK_J]<_ZX_P#M9*R*U[7_`%>N?]C?\A: MX_Z][G_T6]:-G_R`H?\`KPN__0A6=HW_`"%KC_KWN?\`T6]:-G_R`H?^O"[_ M`/0A2+AL37?^J_[:Z?\`^BC5'Q'_`,>\/_7W=_\`H8J]=_ZK_MKI_P#Z*-4? M$?\`Q[P_]?=W_P"AB@1_\` M7W#_`.RT`_Z_$K63V_G:K;W%U';?:(RB/(&*Y$BG'R@GH#4?]E6?_0=L?^^9 M?_B*HW1'VN;_`*Z-_.HLTS._D=!]NLG\675Q]J5;:5)468JV/FC*@XQG&?:J M/]E6?_0=L?\`OF7_`.(K-S1F@.:^Z.@CE@?Q/HR6]PEPL/V>-I$!`+`\XR`: MK6#V^_5K>XNH[;[1'L1Y`Q7(E5L?*">BFJ^@D?\`"0:?_P!?,?\`Z$*J7)'V MJ;_KHW\Z15]+E_\`LJS_`.@[8_\`?,O_`,15W[=92>++VX-TJ6TZ3HDS*V/F MC90<8SC)':N?S1FF3S6V1I?V59_]!VQ_[YE_^(JZLL$GBC2%MYUG2'[/$9$! M`)&`<9`-8&:O:&?^)]I__7S'_P"A"@:>MK$^C?\`(6N/^O>Y_P#1;UHV?_(" MA_Z\+O\`]"%9VC'_`(FUQ_U[W/\`Z+>M&S_Y`4/_`%X7?_H0I%PV)KO_`%7_ M`&UT_P#]%&J/B/\`X]X?^ON[_P#0Q5ZZ_P!5_P!M=/\`_11JCXC_`./>'_K[ MN_\`T,4#EL_ZZF#1113,`HHHH`****`"K>DQ6\^KV<-V0+=YD64EMH"DC//; MCO52GPF(3(9U=HL_,$(#$>Q-`+F+] MPC.LLO?X?_Y]M1_[_P`?_P`32^9H'_/MJ/\`W_C_`/B:`9H'_/MJ7_?^/_XFCS-`_P"?;4O^_P#'_P#$T#N^X?\`"2:Q_P`_ M[_\`?*_X4?\`"2:Q_P`_[_\`?*_X4>9H'_/MJ7_?^/\`^)H\S0/^?;4O^_\` M'_\`$T"N^X?\))K'_/\`O_WRO^%*/$NM*P9=0D!'(("Y'Z4GF:!_S[:E_P!_ MX_\`XFCS-`_Y]M2_[_Q__$T#N^YJZ+J]]?1WR7,ZW+>0!'#+.(5?+`,-W'\) M/&:MQS7T5@UA'I=BMJP(,0U08(/7^.N?WZ!_S[:C_P!_X_\`XFDW^'_^?74? M^_\`'_\`$T%*7=G137&H7%O%;RZ78O%"5**=4'RE1A?X^PITQGU:[MQJFF6+ MQJ^"YU,?(I/S'A_QKF]_A_\`Y]=1_P"_\?\`\31O\/\`_/KJ/_?^/_XF@?,O MZ_X8I7*HEU*L1S&KL%YSQGBHJ5L;CMSC/&:2F8!1110`4444`%%%%`!1110! MM^#8X9_%FGVUQ!%/#/,(Y(Y4#`@_6NCT;1)IOB.\%UH8_LUYY(]K6F(@@W;< M'''05PH`'UZUN:)?1VWQ,>]N-4A6Q2XEE\T MW(*%6W;<<\]1Q29O3M97[F4-(M[J+5M9OF-O9VEQY*16L:@R.2<*,\``#DTX M>%(KR719;"[86FKRF$-.HW0N#A@<<'V]:LI/;7&B:UH37EM'7, M.00'Z`X.1FDNI+-M&T3PZ-3@2:*26>>Y1\QPNWW%W#Z#)'3-`6C_`%ZF7J=A MI5C)/;_\3"*ZMI@C17"JID3G)&.AX'7/6MB[\&Z<-9N=&M+VZ^UPVGVI7F1? M+8;`VTXY'!ZT[5-2-_X3:TUR[L[O54G1;*:.57D"?Q;W'&WTRS3P?%K0EN//DNC;>6=N MP$+NSGKT/2MRQUC3]4O=9T^YAM["&_A*^>]T2BLG^JP#QQ@#BJA@CE\!0:8+ MZQ6[347F:-KI!\A0`'.<=10'+'H4=(T73[[0+_4[JXN(FLI(E(0*5(=L9YYX MY-6O[$\/#1$UI"V>]-K]R/<`%SO\`_K5+:QVMAX4\0Z?_`&C:2RRO!Y6V M4?O=IRVWU`S^-022P?\`"MXK47,!N1J)G,/F#>$*;-]H,)['CL1SD\5C:K%86]_)#ITTL\$9VB67'SD=QCM6YX3 MNQ;:-X@B:]BMVN;/RXE>8(7?/8?3//O7+T$2M9-!1113,PHHHH`****`"BBB M@`IT;*DBL\8D4')0D@'VXIM.CC>:18XD+NQPJJ,DF@#O[W0?#T?C.R\.II4B MQWD*'STN7+HS`G(!R"!6%<>%+>VL9[V;68XX8;YK+F!F.\9YX[8'6MSQ_K&K M:9KD0LKCR(GLXT$L2+N)QAAO`S^&:CT*XMK+P-;SZG8I>6IU@/,D@R1'LP7' M/8_AVI'4U%R:L81\(7T6K7ECV M=O&/;%9T<$NF^"1IUU&4O;[4XY(K8_?"*,%B.HYXYH)<%V*M[X+>VO-0L8-3 MAN;O3H?.FB$3)E``25)X)`/2HKKPS9V0L?M&N11_;X%GBS;/@*>!N.>.16MX MWUFZL/$^K6]G!!"+Q%C>X1 M,$Q,=P.6_AP#F@;C&[26QST/AB!])L=0EU>*!;Z5H8U:!CAP<')';D# M'FU@:-_M.UCD@^VSAI'7<;< MDC9(!Z9YY&#BJ/AVUO[?XIQ_VC)YTZRR/+.2-K@JV'STP>*`Y(Z:=C*LO"UK MJ!F^S:W$X@MY+B3-NP*A",C&>O(QZU#_`,(]:1Z+::M/K"Q0W MN<'W%:?@VWF74->1HV5O[-N(\'CYCC`^IJU"E_#X&T3[-ID=Y*EW,[1RQ!RH MR,'';.#S0)135['/Q^'T-G>:A-J$:6-K<"W$Z1ES*QY&%[#'.2:S[ZUBM+LP MPW274>%9944@,"`>AZ'G&*Z;1_\`A(=&:Z-K9Q7]M-<-#>6)`D0D8/([?>P& M'H:R_&%IIMEXBGATK"V^U6,:OO$3D99`>^#01**4;FSIMIX.F>*SUT?2]8L+K5;.?^S(+**/[1`Z/*0S$C*G/(Z?2KW@ MZWF?PMXFVQD^=:JD?^VP))`]33?">ZW\*^()I+-+E!Y'[F0<2`/EAZ\#TZ4% MJSM==RG;>"YKC5[6P-_"J7UL;FVN%1F61`"3D<$'@\5G6>DPWEIJ-RM[L6Q0 M/@PDF12P48YXY(ZUVD4\<7C_`$O4#=)_9-S:LEBQPJ0*T;`1'T(8XY^ME`G!+IW(;CPW%8M%!?:I';WDML+A M83$Q7!7!MZUC:!#(W@;Q+M0G>(-O^UA\G'K@4#Y5 M?8YR]MTM+R6".X2X1#A94&%<>HS4%%%,YPHHHH`****`"GQ1M-*D:8W.P498 M`9/N>E,HH`U/^$=U#UM/_`R+_P"*H_X1[4/6U_\``R+_`.*K+P/2C`]*"KQ- M3_A'=0];3_P,B_\`BJ/^$>U'.U#UM?_`R+_P"*H_X1 MW4/6T_\``R+_`.*K+P/2C`]*`O$U/^$>U'UM?_`R+_XJC_A'M1];7_P,B_\` MBJR\#THP/2@+Q-0>'M1'0VH_[?(O_BJ/^$=U#UM/_`R+_P"*K+P/2C`]*`O$ MU/\`A'=0];7_`,#(O_BJ/^$>U'UM?_`R+_XJLO`]*,#TH"\34_X1W4/6T_\` M`R+_`.*H_P"$>U$]3:_^!D7_`,567@>E&!Z4!>)J?\([J&,9M<>GVR+_`.*H M_P"$>U#UM?\`P,B_^*K+P/2C`]*`O$5@58J>H..*2BB@D****`"BBB@`HHHH M`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@# M6HHHH-`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH` *****`"BBB@#_V3\_ ` end GRAPHIC 5 g171161kai001.jpg GRAPHIC begin 644 g171161kai001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#MI="BTNX@ MM65)H'CVPF/3XGD!4#.[Y>I=W$VFS06B MF(JTK:M>P>(# M&DEA$EL@*&>4*6W@9SD]I2D5%NVHR6^O]7G:"Q#0PK]YB=I M_P"!'JO^Z/F]2M6+;PY;1?-++)(Y^]L/E@_E\Q_$FM.UMHK.W6"%<(OKR2>Y M)[D^M<3>&>.]\7K#:M,BQ*0_G[?*_=;L@'WYXH"6FK.L_L33_P#G@?KYC9_/ M-5[GPW:S\QR2QL/NEF\P#_OKD?@17*BU:;4-+ABM9;EI="W[%G*?O,KAR2>O M/7KS5B;16M+[PU;:A,]QOYK8E(B/OT!']:">:_0V4O-1T:98;T-<6[ M'"N"6/\`P$GDG_9//H3TK=AFCN(4FB[8R#_`,"`.?\`:1O6@TV(]7U*:QUL_9IK1&:W M0/\`:9`@^\V,M:=.-3O/EC9)-LIF;),8)* M@8')YXP`>`.E:ZZCJ"J!MC..,FQN.?TIF=W<@TC4KRZUXK++82++!A_L\H8K ML/'0G_GI^E%4]&TB\DO([CY!%&\A,XRK,WW2-IY!SGJ!U/6BD7"]CHM<4-H] MPI`PR@,12V40)(1KE=QZM\R\GWJ"*^DM-6N;EK9I2S.H!#*5^ M;']TYRJI5K3/^/RU_P!^Y_FM6+&QANK=YYY;@N9I1D7,BCAV`&`V!P*`5^A% M_P`)'+_T#V_[Z;_XFLXRV3->L=)D)OQBY_?R?O!C'/R^G'':M\:59GI)EQ_X%R?_%4AV;,&WFL[2Z@N8=)D66WA\B)C/(=L?]WE>E2W M5_!>W=M=3Z6[36I+0L)7&PG@G`7TXJ^VG0#6(H!+=>6UN[E?M4G4,H!^][FK M7]E6?_/6X_\``N3_`.*IB292_P"$CE_Z![?]]-_\35"\U"2[OK>Y6U:-HBH. M`S%OG4C^'_>_,UNG2K,=9+D?6[D_^*JIJ=A!;:=+/!+CV\"$CJ,RD9'O6,L8P'W.<6A;:7;!;8S;NO7*CVK;U7_C]N/^ MN5O_`.CC6./]3_VZ'_T4],F6YT/A]!%I8B!)$E0Z M;I.G2Z+#+)8V[NT62S1@DGUS5VZ_Y"]A])?Y"FZ5_P`@"W_ZX_TI%6U,^W_U M5GS_`,PEO_9*>^DZ?_`)%9 MO^O+_P!DIB1#'96MYJC?:K>.;;:0[?,4-C)?/6JUY;06JZK';PI$GE0G:BX& MNEUG_`)!4 MW_`?_0A7-=O^V#?^@3TS.>YIZ9_Q^6O^_<_S6I+3[]A_U^7'_M2H]+_X_+7_ M`'[G^:U-:VLUQ:0RV\R12074[#>FX'+..F1ZTAHMW7_(7L/I+_(4W2O^0!;_ M`/7'^E+'9WC7L-Q6Q1%VJ6MVSC_`+ZH M*UN4[?\`U5G_`-@EO_9*O/\`\BLW_7E_[)6/]M:"^CLOLLC>1%]BW[T&X$QC MS,9X'/3K6J=/U,Z>;+[;;;#%Y6[[.V<8QG[],E$EE_R%)/\`KSA_F]5-3^]J MO_7&'^;5<>QNX[KS[6YB3,*1,LD1;[I/(PP_O55O[2XAL+^XN9XY'E1%Q'&5 M`"GW)]:0^@FJ_P#'[+_\`7Q+_`.AFBC1/^/%_^OB7_P!#-%(U6P_6 M?^05-_P'_P!"%XN8K6"&U$6^>ZG7,N<`!G/;Z5%IG_'Y:_]=+G^:U): M??T__K\N/_:E(:+4=QJ$5_!!="V*3!L&(,""`#WJ*WN=7NK)+I/L2JZ[@I#D M@58NO^0O8?27^0INE?\`(`M_^N/]*"NIAC2;*YO([UT<-<1?VBZA^/-4QD8] MN!6H;O6!IIO<6.T0^;MP_IG%5[?_`%5G_P!@EO\`V2KS_P#(K-_UY?\`LE,E M('N[^:\\FT%NH6!)&,NXG+%N!C_=JK?7%V]CJ%O=B'=$D;!HLX(8^_TJW9?\ MA23_`*\X?YO534_O:K_UQA_FU(?075?^/VX_ZY6__HXUCC_4_P#;H?\`T4]; M&J_\?MQ_URM__1QK''^I_P"W0_\`HIZ9$MSH]$_X\7_Z^)?_`$,T4:)_QXO_ M`-?$O_H9HI&JV'ZS_P`@J;_@/_H0KFNW_;!O_0)ZVM:OPR3:=#$\D^P/U4*. M>,DD>G:L01WF5#6V%\DJQ#ID,5D''S=/G_2F9RW-33/^/RU_ZZ7/\UJ2WAN6 MMK:>VC21H+N=BCOMR"SCK@^M4+.>\BGLE^S(L[2S##R#9\PW<$$GHOI6K9Q: MQ:P&+R;)LN[Y\YQ]YBW]WWI!$D2._N-1MYI[:*&.$/\`=F+DD@#^Z*BM4U6U ML$M/L4#^6FS?]I(S[XVU8WZQ_P`^]E_W^?\`^)HWZQ_S[V7_`'^?_P")H+*< M5K)'<6MHQ7S%TUXR1TSE!3FCU9M*-C]BMP3!Y6_[2"*=6@CC.Z4H05+>Q_ MO55OHKK['J-S:D:JJ2;_ND\YP/6KV_6/^?>R_[_`#__`!-5[V'6+RSD MM_*LEW@#=YSG'/\`NT`T1:K_`,?MQ_URM_\`T<:QQ_J?^W0_^BGJY?7%[)>7 MD;6L;3+'"H$_V+:ZG<7#WEO;P2":`7!BF\OS&"3J1]X[5Z'KVZUH6D-[? M^(+\VMQ(D5O?1L[O<-Q$8E+1A.G)/MB@.>YT>S6/^>]E_P!^7_\`BJ-FL?\` M/>R_[\O_`/%5R%C&)M*\.327ETSWMR8YB;I_G4))QU]0#^%:#:G-;^([>X\V MX.F^9_9Y+',9..'SGEMX*T@4C?V:Q_SWLO\`OR__`,51LUC_`)[V7_?E_P#X MJN>M[M$\,:Z&O&\T3W:Q$S'<-NXJ%.Z=-=R2V^G2":+,K%V\T9"L<\A<''U'I74TBEJ4+"QDM9&9XK)`1C-O!L M/XG)XHJ_1058Y_7M5NM/U?3;:.[MK:"\\T223IG9M7(_B'6J%MXVG%A'->:; MAOLKW+LLFT,B/MRJMSSP0/>MG4-)FOM:TZ_$T2QV)<^6R$E]ZX/.>,55UKPP M=8U(7;7"1F.W\N$^7EHY`X=7!SV(Z=QF@S:EJT1W6NV4#3!)#9LD=SQ?181$+M[9%!0AI%3?G;C@$=^U37'AFXN$O8#> M1K;ZC(DMTHC.[<`H;:<\!MHZYQS5JRT+[(^HS,8'GO)7D23RL&,,H&W/4CB@ M+2N9IU^";28-5?1K=U(A\H>&IET?\` MLN&[18([M9X-T9/EHKA]G7GD8!]*!>^5KC7(K-;E)="B1M/,)V;TPIE;:"O' M'3)-3W.K6UN+6SDTRUW74L@B0RIY19<'AL8W$G@8SP:74O#5Q?SZA(+J)%O? M(^5HBVWRFSZ\YJ2]T*ZOK"2RD:P-O*'#0FV.Q2<89>?O`Y/XT#]X=J5H8]/- MU:6=E;LL3R3"6W#G[N=O&._4UFV6K74-KI%WWCN#&TP5BK_W01\V!UI8M!OX)()UOXI)X[0V;O)$<,F19M$T,OE?OH]F,A6S_%CGZF@/>+6G:S
-----END PRIVACY-ENHANCED MESSAGE-----