Pebblebrook Hotel Trust (NYSE: PEB):
OPERATING STATUS OF HOTELS AND RESORTS |
|
AVERAGE MONTHLY CASH BURN |
|
BALANCE SHEET & LIQUIDITY |
|
Q1 2021 OUTLOOK |
|
(1) See tables later in this press release for a description of Same-Property information and reconciliations from net income (loss) to non-GAAP financial measures.
"As we close what has been an unprecedented year, I am incredibly proud of our hotel team members and corporate employees in all that we accomplished throughout 2020. From the onset of COVID-19, we quickly rallied together to mitigate the pandemic's effects by successfully reducing costs and capitalizing on our strategic initiatives. Despite the challenging environment, we completed approximately $400 million of property dispositions at very attractive values. We successfully issued $750 million of highly attractive convertible notes, which significantly enhanced our liquidity, allowed us to pay down near-term debt maturities and provided for future debt to equity conversion at very favorable equity pricing. We also completed numerous transformative property renovations and redevelopments, including San Diego Mission Bay Resort, Viceroy Santa Monica Hotel, Chaminade Resort & Spa, Hotel Zena Washington DC, Le Parc Suite Hotel West Hollywood and Viceroy Washington DC. And in November, we launched Curator Hotel & Resort Collection with six industry-leading hotel operators as founding members. We believe that Curator will generate significant future value for our shareholders as we rapidly add new member hotels and increase the cost-saving offerings and benefits provided by Curator. 2020 marked the most challenging year for the hotel industry in decades, and the most challenging ever for Pebblebrook. However, our combined strategic actions and tireless hard work have set the foundation for 2021, which we expect to be a year of gradual recovery as leisure and business travel demand returns. We are cautiously optimistic that we will return to profitability in the second half of this year, and we feel confident we are in a great position for significant growth and investment opportunities in the years ahead." -Jon E. Bortz, Chairman, President, and Chief Executive Officer of Pebblebrook Hotel Trust |
Fourth Quarter and Full-Year Highlights
Fourth Quarter | Year Ended December 31, | |||||||
2020 | 2019 | 2020 | 2019 | |||||
($ in millions except per share and RevPAR data) | ||||||||
Net income (loss) | ($173.2) | $19.6 | ($392.6) | $115.7 | ||||
Same-Property Room Revenues(1) | $48.0 | $235.1 | $279.8 | $1,019.8 | ||||
Same-Property Room Revenues growth rate | (79.6%) | (72.6%) | ||||||
Same-Property Total Revenues(1) | $74.0 | $353.2 | $429.0 | $1,490.5 | ||||
Same-Property Total Revenues growth rate | (79.1%) | (71.2%) | ||||||
Same-Property Total Expenses(1) | $93.9 | $251.8 | $468.4 | $1,014.5 | ||||
Same-Property Total Expense growth rate | (62.7%) | (53.8%) | ||||||
Same-Property EBITDA(1) | ($19.9) | $101.4 | ($39.4) | $476.0 | ||||
Same-Property EBITDA growth rate | (119.7%) | (108.3%) | ||||||
Adjusted EBITDAre(1) | ($27.9) | $100.1 | ($69.7) | $478.7 | ||||
Adjusted EBITDAre growth rate | (127.8%) | (114.6%) | ||||||
Adjusted FFO(1) | ($65.4) | $71.3 | ($191.4) | $344.1 | ||||
Adjusted FFO per diluted share(1) | ($0.50) | $0.54 | ($1.46) | $2.63 | ||||
Adjusted FFO per diluted share growth rate | (192.6%) | (155.5%) | ||||||
(1) | See tables later in this press release for a description of same-property information and reconciliations from net income (loss) to non-GAAP financial measures, including Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA"), EBITDA for Real Estate ("EBITDAre"), Adjusted EBITDAre, Funds from Operations ("FFO"), FFO per share, Adjusted FFO and Adjusted FFO per share. | |
For the details as to which hotels are included in Same-Property Room Revenues, Total Revenues, Expenses and EBITDA appearing in the table above and elsewhere in this press release, refer to the Same-Property Statistical Data table footnotes later in this press release. |
“In response to the challenging operating environment caused by the COVID-19 pandemic, we shifted quickly to protect the health and safety of our guests and team members by implementing new operating standards, cleaning protocols, and social distancing measures,” noted Mr. Bortz. “As vaccine distribution progresses, we expect that travel demand will steadily recover, led first by leisure travelers, then transient business travelers in the second half of 2021, and finally group will be the last to return, particularly large group meetings, late in 2021.”
The Company’s portfolio operating trends improved through October, driven by healthy leisure travel demand and some slow recovery in business travel. However, following October’s peak performance, fundamentals weakened due primarily to a surge in COVID-19 cases and increased government restrictions. During the fourth quarter, occupancy at our open hotels declined from 37.9 percent in October to 29.0 percent in November, to 19.8 percent in December. The Company’s open hotels generated ($5.9) million of Hotel EBITDA in the quarter. The Company’s resort portfolio, of which all 8 properties were open throughout the quarter, generated $7.3 million of Hotel EBITDA, with an occupancy of 39.6 percent and an ADR of $302.16, a rate that was 14.8 percent higher than last year’s fourth quarter.
Estimated Monthly Cash Burn
The Company estimates that its monthly cash burn for the fourth quarter averaged between approximately $16.0 to $21.0 million (excluding capital investments) based on the following:
- Average hotel-level monthly cash burn of approximately $7.0 million, which was approximately $3.0 million in October, but increased to approximately $9.0 million in December, excluding one-time expenses;
- Corporate-level monthly G&A cash burn of $2.0 million; and
- Corporate finance-related monthly cash burn of $12.0 million, which includes interest payments on the Company’s outstanding debt as well as both common and preferred dividend payments.
However, the first quarter’s monthly cash burn is likely to be slightly higher than the fourth quarter. Thereafter, assuming progress on reducing the impact of the virus through mitigation measures and widespread vaccinations, monthly cash burn is expected to decline, and should be eliminated sometime mid-year, as the travel recovery takes hold as the year progresses, demand gradually improves, recently reopened hotel performance ramps up, and additional hotels reopen.
Capital Investments and Strategic Property Redevelopments
In the fourth quarter, the Company completed $14.6 million of capital investments throughout its portfolio. The Company completed $125.0 million of capital investments and projects in 2020, including the completion of major renovations and property improvements at Hotel Zena Washington DC (formerly Donovan Hotel), Embassy Suites San Diego Bay – Downtown, The Westin San Diego Gaslamp Quarter, Le Parc Suite Hotel, San Diego Mission Bay Resort (formerly Hilton San Diego Resort & Spa), Viceroy Santa Monica Hotel, Chaminade Resort & Spa, Viceroy Washington DC (formerly Mason & Rook Hotel) and The Marker Key West Harbor Resort.
In 2021, the Company intends to complete the following redevelopments:
- L’Auberge Del Mar (estimated at $10.5 million), a major redevelopment, including guestrooms and a dramatic transformation and expansion of the luxury property’s public spaces, including indoor and outdoor event and meeting spaces, bars, the pool, and the creation of an outdoor restaurant with ocean views, and the addition of a coffee café, all of which are expected to be completed in the second quarter of 2021; and
- Southernmost Beach Resort (estimated at $15.0 million), a comprehensive guestroom renovation including all case goods, soft goods, and bathrooms, including tub to shower conversions, targeted to be completed in the third quarter of 2021.
If fundamentals strengthen, the Company will evaluate commencing additional previously planned major renovation and repositioning projects later in 2021.
Balance Sheet and Liquidity
As of December 31, 2020, the Company had $136.3 million of consolidated cash, cash equivalents, and restricted cash in addition to $603.2 million of additional undrawn availability on its senior unsecured revolving credit facility, for a total of $739.5 million of liquidity. The Company had $2.4 billion in consolidated unsecured debt at an effective weighted-average interest rate of 3.4 percent. Two billion dollars, or 84 percent of the Company's total outstanding debt, was at a weighted-average fixed interest rate of 3.6 percent, and $0.4 billion, or 16 percent, was at a weighted-average floating interest rate of 2.4 percent. Of the Company's outstanding debt, $1.8 billion was in the form of unsecured term loans, and $40.0 million was outstanding on its $650.0 million senior unsecured revolving credit facility. The Company has no loans maturing until 2022.
On December 15, 2020, the Company successfully executed a public offering of $500.0 million aggregate principal amount of convertible unsecured senior notes with a 6-year term, a 1.75% coupon and an equity conversion price up 35% (equivalent to $25.47/share). The Company also purchased a call spread option up 75% (equivalent to $33.02/share). Proceeds from this initial offering were used to reduce the Company’s outstanding debt and increase liquidity.
On February 9, 2021, the Company completed a public offering for $250.0 million aggregate principal amount of its previously issued 1.75% convertible unsecured senior notes. The notes were sold at a 5.5% premium to par (gross proceeds of $263.75 million). Proceeds from this offering were used primarily to reduce the outstanding balance on the Company’s senior unsecured revolving credit facility and $177.0 million of its 2021 and 2022 debt maturities. The Company also purchased a call spread option equivalent to that of the initial offering.
On February 18, 2021, the Company amended the agreements governing its outstanding debt, including its $650.0 million senior unsecured revolving credit facility, $1.6 billion of unsecured term loans and working capital facilities, and $100.0 million unsecured private placement senior notes. The Company’s amended credit agreements and related documents waive all financial covenants through the end of 2021 and most financial covenants through the first quarter of 2022, and provide substantially less restrictive covenants through the end of the first quarter of 2023. The amendment also provides the Company with enhanced flexibility to complete property renovations, acquisitions, and other investments during the waiver period. Approximately $21.0 million of November 2021 debt maturities were also extended to November 2022.
Common and Preferred Dividends
On December 15, 2020, the Company declared a quarterly cash dividend of $0.01 per share on its common shares as well as a regular quarterly cash dividend for the following preferred shares of beneficial interest:
- $0.40625 per 6.50% Series C Cumulative Redeemable Preferred Share;
- $0.39844 per 6.375% Series D Cumulative Redeemable Preferred Share;
- $0.39844 per 6.375% Series E Cumulative Redeemable Preferred Share; and
- $0.39375 per 6.30% Series F Cumulative Redeemable Preferred Share.
Update on Strategic Dispositions
The Company completed a total of $387.0 million of sales in 2020 and an additional $12.0 million in January 2021. On March 6, 2020, the Company sold the InterContinental Buckhead Atlanta and Sofitel Washington DC Lafayette Square for $331.0 million. On July 29, 2020, the Company sold Union Station Hotel Nashville, Autograph Collection for $56.0 million. Finally, on January 25, 2021, the Company announced the monetization of rooftop wireless leases at 11 of its hotels for $12.0 million of net proceeds.
On February 3, 2021, the Company announced that it had executed a contract to sell the Sir Francis Drake, which the Company expects will generate approximately $157.6 million of proceeds. The sale is expected to be completed during the second quarter of 2021.
Curator Hotel & Resort Collection
On November 17, 2020, the Company and six industry-leading hotel operators jointly announced the launch of Curator Hotel & Resort Collection. Curator's distinct owner-centric platform offers an alternative for independent lifestyle hotels looking to strengthen their performance, providing them with best-in-class agreements, services and technology, while allowing them to retain their unique identities.
2021 Outlook
The Company continues to be unable to provide a full-year outlook for 2021 due to the uncertainties caused by the COVID-19 pandemic. It intends to issue new guidance when it has more clarity on government restrictions, advances in health solutions, the economy, travel demand, and more predictable overall operating fundamentals and trends.
Fourth Quarter 2020 Earnings Call
The Company will conduct its quarterly analyst and investor conference call on Wednesday, February 24, 2021, at 9:00 AM ET. Please dial (877) 705-6003 approximately ten minutes before the call begins to participate in the conference call. Additionally, a live webcast of the conference call will be available through the Company's website. To access the webcast, log on to www.pebblebrookhotels.com ten minutes before the conference call. A replay of the conference call webcast will be archived and available online through the Investor Relations section of www.pebblebrookhotels.com.
About Pebblebrook Hotel Trust
Pebblebrook Hotel Trust (NYSE: PEB) is a publicly traded real estate investment trust ("REIT") and the largest owner of urban and resort lifestyle hotels in the United States. The Company owns 53 hotels, totaling approximately 13,200 guestrooms across 14 urban and resort markets, with a focus on the west coast gateway cities. For more information, visit www.pebblebrookhotels.com and follow us at @PebblebrookPEB.
This press release contains certain “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Reform Act of 1995. Forward-looking statements are generally identifiable by the use of forward-looking terminology such as “may,” “will,” “should,” “potential,” “intend,” “expect,” “seek,” “anticipate,” “estimate,” “approximately,” “believe,” “could,” “project,” “predict,” “forecast,” “continue,” “assume,” “plan,” references to “outlook” or other similar words or expressions. Forward-looking statements are based on certain assumptions and can include future expectations, future plans and strategies, financial and operating projections and forecasts and other forward-looking information and estimates. Examples of forward-looking statements include the following: projections and forecasts of the Company’s cash burn rate; descriptions of the Company’s plans or objectives for future capital investment projects, operations or services; forecasts of the Company’s future economic performance; forecasts of hotel industry performance; forecasts of future value of Curator to shareholders; and descriptions of assumptions underlying or relating to any of the foregoing expectations including assumptions regarding the timing of their occurrence. These forward-looking statements are subject to various risks and uncertainties, many of which are beyond the Company’s control, which could cause actual results to differ materially from such statements. These risks and uncertainties include, but are not limited to, the state of the U.S. economy and the supply of hotel properties, and other factors as are described in greater detail in the Company’s filings with the SEC, including, without limitation, the Company’s Annual Report on Form 10-K for the year ended December 31, 2020. Unless legally required, the Company disclaims any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.
For further information about the Company's business and financial results, please refer to the "Management's Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” sections of the Company’s filings with the U.S. Securities and Exchange Commission, including, but not limited to, its Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, copies of which may be obtained at the Investor Relations section of the Company’s website at www.pebblebrookhotels.com.
All information in this press release is as of February 23, 2021. The Company undertakes no duty to update the statements in this press release to conform the statements to actual results or changes in the Company’s expectations.
For additional information or to receive press releases via email, please visit our website at www.pebblebrookhotels.com
| Pebblebrook Hotel Trust | ||||||||
| Consolidated Balance Sheets | ||||||||
| ($ in thousands, except share and per-share data) | ||||||||
| December 31, 2020 | December 31, 2019 | |||||||
| ASSETS | ||||||||
| Assets: | ||||||||
| Investment in hotel properties, net | $ | 5,882,022 | $ | 6,332,587 | ||||
| Cash and cash equivalents | 124,274 | 30,098 | ||||||
| Restricted cash | 12,026 | 26,777 | ||||||
| Hotel receivables (net of allowance for doubtful accounts of $183 and $738, respectively) | 10,225 | 49,619 | ||||||
| Prepaid expenses and other assets | 47,819 | 59,474 | ||||||
| Total assets | $ | 6,076,366 | $ | 6,498,555 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Liabilities: | ||||||||
| Unsecured revolving credit facilities | $ | 40,000 | $ | 165,000 | ||||
| Unsecured term loans, net of unamortized deferred financing costs | 1,766,545 | 1,964,657 | ||||||
| Senior convertible notes, net of unamortized debt discount and deferred financing costs | 374,333 | - | ||||||
| Senior unsecured notes, net of unamortized deferred financing costs | 99,593 | 99,563 | ||||||
| Accounts payable, accrued expenses and other liabilities | 226,446 | 260,166 | ||||||
| Lease liabilities - operating leases | 255,106 | 256,271 | ||||||
| Deferred revenues | 36,057 | 57,704 | ||||||
| Accrued interest | 4,653 | 4,694 | ||||||
| Distribution payable | 9,307 | 58,564 | ||||||
| Total liabilities | 2,812,040 | 2,866,619 | ||||||
| Commitments and contingencies | ||||||||
| Shareholders' Equity: | ||||||||
| Preferred shares of beneficial interest, $0.01 par value (liquidation preference $510,000 at December 31, 2020 and December 31, 2019), 100,000,000 shares authorized; 20,400,000 shares issued and outstanding at December 31, 2020 and December 31, 2019 | 204 | 204 | ||||||
| Common shares of beneficial interest, $0.01 par value, 500,000,000 shares authorized; 130,673,300 shares issued and outstanding at December 31, 2020 and 130,484,956 shares issued and outstanding at December 31, 2019 | 1,307 | 1,305 | ||||||
| Additional paid-in capital | 4,169,870 | 4,069,410 | ||||||
| Accumulated other comprehensive income (loss) | (60,071 | ) | (24,715 | ) | ||||
| Distributions in excess of retained earnings | (853,973 | ) | (424,996 | ) | ||||
| Total shareholders' equity | 3,257,337 | 3,621,208 | ||||||
| Non-controlling interests | 6,989 | 10,728 | ||||||
| Total equity | 3,264,326 | 3,631,936 | ||||||
| Total liabilities and equity | $ | 6,076,366 | $ | 6,498,555 | ||||
| Pebblebrook Hotel Trust | ||||||||||||||||
| Consolidated Statements of Operations | ||||||||||||||||
| ($ in thousands, except share and per-share data) | ||||||||||||||||
Three months ended
| Year ended
| |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
| (Unaudited) | ||||||||||||||||
| Revenues: | ||||||||||||||||
| Room | $ | 48,160 | $ | 252,048 | $ | 287,439 | $ | 1,103,947 | ||||||||
| Food and beverage | 13,257 | 95,781 | 95,892 | 370,584 | ||||||||||||
| Other operating | 12,792 | 31,580 | 59,557 | 137,682 | ||||||||||||
| Total revenues | $ | 74,209 | $ | 379,409 | $ | 442,888 | $ | 1,612,213 | ||||||||
| Expenses: | ||||||||||||||||
| Hotel operating expenses: | ||||||||||||||||
| Room | $ | 16,381 | $ | 66,148 | $ | 91,771 | $ | 275,855 | ||||||||
| Food and beverage | 11,554 | 65,297 | 77,698 | 260,278 | ||||||||||||
| Other direct and indirect | 38,501 | 107,418 | 209,957 | 438,035 | ||||||||||||
| Total hotel operating expenses | 66,436 | 238,863 | 379,426 | 974,168 | ||||||||||||
| Depreciation and amortization | 56,516 | 57,504 | 224,560 | 234,880 | ||||||||||||
| Real estate taxes, personal property taxes, property insurance, and ground rent | 29,160 | 31,004 | 114,333 | 125,013 | ||||||||||||
| General and administrative | 6,899 | 8,294 | 45,158 | 34,047 | ||||||||||||
| Transaction costs | 70 | 1,103 | 10,544 | 8,679 | ||||||||||||
| Impairment loss | 53,986 | - | 74,556 | - | ||||||||||||
| (Gain) loss on sale of hotel properties | - | (2,819 | ) | (117,401 | ) | (2,819 | ) | |||||||||
| (Gain) loss and other operating expenses | 668 | 2,684 | 4,421 | 8,903 | ||||||||||||
| Total operating expenses | 213,735 | 336,633 | 735,597 | 1,382,871 | ||||||||||||
| Operating income (loss) | (139,526 | ) | 42,776 | (292,709 | ) | 229,342 | ||||||||||
| Interest expense | (28,902 | ) | (23,962 | ) | (104,098 | ) | (108,474 | ) | ||||||||
| Other | 75 | 6 | 517 | 29 | ||||||||||||
| Income (loss) before income taxes | (168,353 | ) | 18,820 | (396,290 | ) | 120,897 | ||||||||||
| Income tax (expense) benefit | (4,834 | ) | 752 | 3,697 | (5,172 | ) | ||||||||||
| Net income (loss) | (173,187 | ) | 19,572 | (392,593 | ) | 115,725 | ||||||||||
| Net income (loss) attributable to non-controlling interests | (329 | ) | 29 | (864 | ) | 283 | ||||||||||
| Net income (loss) attributable to the Company | (172,858 | ) | 19,543 | (391,729 | ) | 115,442 | ||||||||||
| Distributions to preferred shareholders | (8,139 | ) | (8,139 | ) | (32,556 | ) | (32,556 | ) | ||||||||
| Net income (loss) attributable to common shareholders | $ | (180,997 | ) | $ | 11,404 | $ | (424,285 | ) | $ | 82,886 | ||||||
| Net income (loss) per share available to common shareholders, basic | $ | (1.39 | ) | $ | 0.08 | $ | (3.25 | ) | $ | 0.63 | ||||||
| Net income (loss) per share available to common shareholders, diluted | $ | (1.39 | ) | $ | 0.08 | $ | (3.25 | ) | $ | 0.63 | ||||||
| Weighted-average number of common shares, basic | 130,673,300 | 130,484,956 | 130,610,015 | 130,471,670 | ||||||||||||
| Weighted-average number of common shares, diluted | 130,673,300 | 130,669,494 | 130,610,015 | 130,718,306 | ||||||||||||
| Pebblebrook Hotel Trust | ||||||||||||||||
| Reconciliation of Net Income (Loss) to FFO and Adjusted FFO | ||||||||||||||||
| ($ in thousands, except share and per-share data) | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
Three months ended
| Year ended
| |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
| Net income (loss) | $ | (173,187 | ) | $ | 19,572 | $ | (392,593 | ) | $ | 115,725 | ||||||
| Adjustments: | ||||||||||||||||
| Depreciation and amortization | 56,408 | 57,396 | 224,124 | 234,591 | ||||||||||||
| (Gain) loss on sale of hotel properties | - | (2,819 | ) | (117,401 | ) | (2,819 | ) | |||||||||
| Impairment loss | 53,986 | - | 74,556 | - | ||||||||||||
| FFO | $ | (62,793 | ) | $ | 74,149 | $ | (211,314 | ) | $ | 347,497 | ||||||
| Distribution to preferred shareholders | (8,139 | ) | (8,139 | ) | (32,556 | ) | (32,556 | ) | ||||||||
| FFO available to common share and unit holders | $ | (70,932 | ) | $ | 66,010 | $ | (243,870 | ) | $ | 314,941 | ||||||
| Transaction costs | 70 | 1,103 | 10,544 | 8,679 | ||||||||||||
| Non-cash ground rent | 910 | 701 | 3,730 | 3,975 | ||||||||||||
| Management/franchise contract transition costs | 196 | 1,143 | 814 | 5,927 | ||||||||||||
| Interest expense adjustment for acquired liabilities | 1,205 | 213 | 1,981 | 902 | ||||||||||||
| Finance lease adjustment | 808 | 1,000 | 3,213 | 3,193 | ||||||||||||
| Non-cash amortization of acquired intangibles | 607 | (290 | ) | (322 | ) | (1,340 | ) | |||||||||
| Gain on insurance settlement | - | - | - | (672 | ) | |||||||||||
| Business interruption proceeds | - | - | - | 672 | ||||||||||||
| Non-cash interest expense | 1,380 | 1,379 | 5,502 | 6,140 | ||||||||||||
| One-time operation suspension expenses | (707 | ) | - | 9,997 | - | |||||||||||
| Non-cash canceled share-based compensation | - | - | 16,001 | - | ||||||||||||
| Early extinguishment of debt | 1,024 | - | 1,024 | 1,698 | ||||||||||||
| Adjusted FFO available to common share and unit holders | $ | (65,439 | ) | $ | 71,259 | $ | (191,386 | ) | $ | 344,115 | ||||||
| FFO per common share - basic | $ | (0.54 | ) | $ | 0.50 | $ | (1.86 | ) | $ | 2.41 | ||||||
| FFO per common share - diluted | $ | (0.54 | ) | $ | 0.50 | $ | (1.86 | ) | $ | 2.40 | ||||||
| Adjusted FFO per common share - basic | $ | (0.50 | ) | $ | 0.54 | $ | (1.46 | ) | $ | 2.63 | ||||||
| Adjusted FFO per common share - diluted | $ | (0.50 | ) | $ | 0.54 | $ | (1.46 | ) | $ | 2.63 | ||||||
| Weighted-average number of basic common shares and units | 130,934,016 | 130,854,912 | 130,870,731 | 130,841,626 | ||||||||||||
| Weighted-average number of fully diluted common shares and units | 130,934,016 | 131,039,450 | 130,870,731 | 131,088,262 | ||||||||||||
| This press release includes certain non-GAAP financial measures. These measures are not in accordance with, or an alternative to, measures prepared in accordance with GAAP and may be different from similarly titled non-GAAP financial measures used by other companies. In addition, these non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles. Non-GAAP financial measures have limitations in that they do not reflect all of the amounts associated with the Company’s results of operations determined in accordance with GAAP. Funds from Operations (“FFO”) - FFO represents net income (computed in accordance with GAAP), excluding gains or losses from sales of properties, plus real estate-related depreciation and amortization and after adjustments for unconsolidated partnerships. The Company considers FFO a useful measure of performance for an equity REIT because it facilitates an understanding of the Company's operating performance without giving effect to real estate depreciation and amortization, which assume that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, the Company believes that FFO provides a meaningful indication of its performance. The Company also considers FFO an appropriate performance measure given its wide use by investors and analysts. The Company computes FFO in accordance with standards established by the Board of Governors of Nareit in its March 1995 White Paper (as amended in November 1999 and April 2002), which may differ from the methodology for calculating FFO utilized by other equity REITs and, accordingly, may not be comparable to that of other REITs. Further, FFO does not represent amounts available for management’s discretionary use because of needed capital replacement or expansion, debt service obligations or other commitments and uncertainties, nor is it indicative of funds available to fund the Company’s cash needs, including its ability to make distributions. The Company presents FFO per diluted share calculations that are based on the outstanding dilutive common shares plus the outstanding Operating Partnership units for the periods presented. The Company also evaluates its performance by reviewing Adjusted FFO because it believes that adjusting FFO to exclude certain recurring and non-recurring items described below provides useful supplemental information regarding the Company's ongoing operating performance and that the presentation of Adjusted FFO, when combined with the primary GAAP presentation of net income (loss), more completely describes the Company's operating performance. The Company adjusts FFO available to common share and unit holders for the following items, which may occur in any period, and refers to this measure as Adjusted FFO: - Transaction costs: The Company excludes transaction costs expensed during the period because it believes that including these costs in FFO does not reflect the underlying financial performance of the Company and its hotels. - Non-cash ground rent: The Company excludes the non-cash ground rent expense, which is primarily made up of the straight-line rent impact from a ground lease. - Management/franchise contract transition costs: The Company excludes one-time management and/or franchise contract transition costs expensed during the period because it believes that including these costs in FFO does not reflect the underlying financial performance of the Company and its hotels. - Interest expense adjustment for acquired liabilities: The Company excludes interest expense adjustment for acquired liabilities assumed in connection with acquisitions, because it believes that including these non-cash adjustments in FFO does not reflect the underlying financial performance of the Company. - Finance lease adjustment: The Company excludes the effect of non-cash interest expense from finance leases because it believes that including these non-cash adjustments in FFO does not reflect the underlying financial performance of the Company. - Non-cash amortization of acquired intangibles: The Company excludes the non-cash amortization of acquired intangibles, which includes but is not limited to the amortization of favorable and unfavorable leases or management agreements and above/below market real estate tax reduction agreements because it believes that including these non-cash adjustments in FFO does not reflect the underlying financial performance of the Company. - Gain on insurance settlement: The Company excludes the gain on insurance settlement because the Company believes that including this adjustment in FFO does not reflect the underlying financial performance of the Company and its hotels. - Business interruption proceeds: The Company includes business interruption proceeds because the Company believes that including these proceeds reflects the underlying financial performance of the Company and its hotels. - Non-cash interest expense, one-time operation suspension expenses, non-cash canceled share-based compensation and early extinguishment of debt: The Company excludes these items because the Company believes that including these adjustments in FFO does not reflect the underlying financial performance of the Company and its hotels. The Company’s presentation of FFO in accordance with the Nareit White Paper, and as adjusted by the Company, should not be considered as an alternative to net income (computed in accordance with GAAP) as an indicator of the Company’s financial performance or to cash flow from operating activities (computed in accordance with GAAP) as an indicator of its liquidity. |
| Pebblebrook Hotel Trust | ||||||||||||||||
| Reconciliation of Net Income (Loss) to EBITDA, EBITDAre and Adjusted EBITDAre | ||||||||||||||||
| ($ in thousands) | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
Three months ended
| Year ended
| |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
| Net income (loss) | $ | (173,187 | ) | $ | 19,572 | $ | (392,593 | ) | $ | 115,725 | ||||||
| Adjustments: | ||||||||||||||||
| Interest expense | 28,902 | 23,962 | 104,098 | 108,474 | ||||||||||||
| Income tax expense (benefit) | 4,834 | (752 | ) | (3,697 | ) | 5,172 | ||||||||||
| Depreciation and amortization | 56,516 | 57,504 | 224,560 | 234,880 | ||||||||||||
| EBITDA | $ | (82,935 | ) | $ | 100,286 | $ | (67,632 | ) | $ | 464,251 | ||||||
| (Gain) loss on sale of hotel properties | - | (2,819 | ) | (117,401 | ) | (2,819 | ) | |||||||||
| Impairment loss | 53,986 | - | 74,556 | - | ||||||||||||
| EBITDAre | $ | (28,949 | ) | $ | 97,467 | $ | (110,477 | ) | $ | 461,432 | ||||||
| Transaction costs | 70 | 1,103 | 10,544 | 8,679 | ||||||||||||
| Non-cash ground rent | 910 | 701 | 3,730 | 3,975 | ||||||||||||
| Management/franchise contract transition costs | 196 | 1,143 | 814 | 5,927 | ||||||||||||
| Non-cash amortization of acquired intangibles | 607 | (290 | ) | (322 | ) | (1,340 | ) | |||||||||
| Gain on insurance settlement | - | - | - | (672 | ) | |||||||||||
| Business interruption proceeds | - | - | - | 672 | ||||||||||||
| One-time operation suspension expenses | (707 | ) | - | 9,997 | - | |||||||||||
| Non-cash canceled share-based compensation | - | - | 16,001 | - | ||||||||||||
| Adjusted EBITDAre | $ | (27,873 | ) | $ | 100,124 | $ | (69,713 | ) | $ | 478,673 | ||||||
| This press release includes certain non-GAAP financial measures. These measures are not in accordance with, or an alternative to, measures prepared in accordance with GAAP and may be different from similarly titled non-GAAP financial measures used by other companies. In addition, these non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles. Non-GAAP financial measures have limitations in that they do not reflect all of the amounts associated with the Company’s results of operations determined in accordance with GAAP. Earnings before Interest, Taxes, and Depreciation and Amortization ("EBITDA") - The Company believes that EBITDA provides investors a useful financial measure to evaluate its operating performance, excluding the impact of our capital structure (primarily interest expense) and our asset base (primarily depreciation and amortization). Earnings before Interest, Taxes, and Depreciation and Amortization for Real Estate ("EBITDAre") - The Company believes that EBITDAre provides investors a useful financial measure to evaluate its operating performance, and the Company presents EBITDAre in accordance with the National Association of Real Estate Investment Trusts ("Nareit") guidelines, as defined in its September 2017 white paper "Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate." EBITDAre adjusts EBITDA for the following items, which may occur in any period, and refers to these measures as Adjusted EBITDAre: (1) gains or losses on the disposition of depreciated property, including gains or losses on change of control; (2) impairment write-downs of depreciated property and of investments in unconsolidated affiliates caused by a decrease in value of depreciated property in the affiliate; and (3) adjustments to reflect the entity's share of EBITDAre of unconsolidated affiliates. The Company also evaluates its performance by reviewing Adjusted EBITDAre because it believes that adjusting EBITDAre to exclude certain recurring and non-recurring items described below provides useful supplemental information regarding the Company's ongoing operating performance and that the presentation of Adjusted EBITDAre, when combined with the primary GAAP presentation of net income (loss), more completely describes the Company's operating performance. The Company adjusts EBITDAre for the following items, which may occur in any period, and refers to these measures as Adjusted EBITDAre: - Transaction costs: The Company excludes transaction costs expensed during the period because it believes that including these costs in EBITDAre does not reflect the underlying financial performance of the Company and its hotels. - Non-cash ground rent: The Company excludes the non-cash ground rent expense, which is primarily made up of the straight-line rent impact from a ground lease. - Management/franchise contract transition costs: The Company excludes one-time management and/or franchise contract transition costs expensed during the period because it believes that including these costs in EBITDAre does not reflect the underlying financial performance of the Company and its hotels. - Non-cash amortization of acquired intangibles: The Company excludes the non-cash amortization of acquired intangibles, which includes but is not limited to the amortization of favorable and unfavorable leases or management agreements and above/below market real estate tax reduction agreements because it believes that including these non-cash adjustments in EBITDAre does not reflect the underlying financial performance of the Company and its hotels. - Gain on insurance settlement: The Company excludes the gain on insurance settlement because the Company believes that including this adjustment in EBITDAre does not reflect the underlying financial performance of the Company and its hotels. - Business interruption proceeds: The Company includes business interruption proceeds because the Company believes that including these proceeds reflects the underlying financial performance of the Company and its hotels. - One-time operation suspension expenses and non-cash canceled share-based compensation: The Company excludes these items because it believes that including these costs in EBITDAre does not reflect the underlying financial performance of the Company and its hotels. The Company’s presentation of EBITDAre, and as adjusted by the Company, should not be considered as an alternative to net income (computed in accordance with GAAP) as an indicator of the Company’s financial performance or to cash flow from operating activities (computed in accordance with GAAP) as an indicator of its liquidity. |
| Pebblebrook Hotel Trust | |||||||||||||
| Strategic Disposition Program Summary | |||||||||||||
| (Unaudited) | |||||||||||||
Date of disposition | Sales price ($ in millions) | EBITDA multiple | Net operating capitalization rate | Sales price per key ($ in thousands) | |||||||||
| Hotel dispositions: | |||||||||||||
| Park Central San Francisco and Park | |||||||||||||
| Central New York / WestHouse New York | 11/30/2018 | $ | 715.0 | 16.5x | 5.1 | % | $ | 443 | |||||
| Gild Hall, New York | 11/30/2018 | 38.8 | 15.8x | 5.3 | % | 298 | |||||||
| Embassy Suites Philadelphia Center City | 11/30/2018 | 67.0 | 11.0x | 8.1 | % | 233 | |||||||
| The Grand Hotel Minneapolis | 12/4/2018 | 30.0 | 8.5x | 10.4 | % | 214 | |||||||
| The Liaison Capitol Hill | 2/14/2019 | 111.0 | 16.9x | 4.9 | % | 324 | |||||||
| Hotel Palomar Washington, DC | 2/22/2019 | 141.5 | 14.9x | 5.9 | % | 422 | |||||||
| Onyx Hotel | 5/29/2019 | 58.3 | 15.3x | 5.9 | % | 521 | |||||||
| Hotel Amarano Burbank | 7/16/2019 | 72.9 | 15.8x | 5.7 | % | 552 | |||||||
| Rouge Hotel | 9/12/2019 | 42.0 | 17.4x | 5.0 | % | 307 | |||||||
| Hotel Madera | 9/26/2019 | 23.3 | 14.3x | 5.7 | % | 284 | |||||||
| Topaz Hotel | 11/22/2019 | 33.1 | 19.5x | 4.4 | % | 334 | |||||||
| InterContinental Buckhead Atlanta / | |||||||||||||
| Sofitel Washington DC Lafayette Square | 3/6/2020 | 331.0 | 14.2x | 6.1 | % | 502 | |||||||
| Union Station Hotel Nashville, Autograph Collection | 7/29/2020 | 56.0 | 8.1x | 11.1 | % | 448 | |||||||
| Total / Average | $ | 1,720 | 14.8x | 5.82 | % | $ | 410 | ||||||
The EBITDA multiple and net operating capitalization rate are based on the applicable hotel's estimated trailing twelve-month operating performance for 2018. The net operating income capitalization rate is based on an assumed annual capital reserve of 4.0% of total hotel revenues. The EBITDA Multiple and net operating capitalization rate for Hotel Amarano Burbank reflect an estimated adjustment for the annualized impact of real estate taxes for California's Proposition 13 because the Company believes the adjusted hotel results for this period provide investors and analysts with an understanding of the hotel-level operating performance.
These hotel results for the respective periods may include information reflecting operational performance prior to the Company's ownership of the hotels. Any differences are a result of rounding.
The information above has not been audited and is presented only for comparison purposes.
| Pebblebrook Hotel Trust | ||||||||
| Same-Property Statistical Data | ||||||||
| (Unaudited) | ||||||||
Three months ended
| Year ended
| |||||||
2020 | 2019 | 2020 | 2019 | |||||
| Same-Property Occupancy | 20.5% | 79.4% | 25.0% | 82.3% | ||||
| Increase/(Decrease) | (74.2%) | (69.6%) | ||||||
| Same-Property ADR | $195.34 | $247.02 | $232.61 | $258.10 | ||||
| Increase/(Decrease) | (20.9%) | (9.9%) | ||||||
| Same-Property RevPAR | $40.01 | $196.01 | $58.13 | $212.51 | ||||
| Increase/(Decrease) | (79.6%) | (72.6%) | ||||||
| Same-Property Total RevPAR | $61.64 | $294.53 | $89.14 | $310.62 | ||||
| Increase/(Decrease) | (79.1%) | (71.3%) | ||||||
While the operations of many of the Company's hotels were temporarily suspended beginning in March 2020, this schedule of hotel results for the three months ended December 31 includes information from all of the hotels the Company owned as of December 31, 2020 but excludes Hotel Zena Washington DC, formerly known as Donovan Hotel, for Q4 in both 2020 and 2019 because it was closed during the fourth quarter of 2019 for renovation. This schedule of hotel results for the year ended December 31 includes information from all of the hotels the Company owned as of December 31, 2020 but excludes Hotel Zena Washington DC, formerly known as Donovan Hotel, for Q1, Q2 and Q4 in both 2020 and 2019 because it was closed during the first and second quarters of 2020 and the fourth quarter of 2019 for renovation and also excludes Union Station Hotel Nashville, Autograph Collection for Q3 and Q4 in both 2020 and 2019 due to its sale in the third quarter of 2020.
Any differences are a result of rounding.
The information above has not been audited and is presented only for comparison purposes.
| Pebblebrook Hotel Trust | ||||
| Same-Property Statistical Data - by Market | ||||
| (Unaudited) | ||||
Three months ended December 31, | Year ended December 31, | |||
2020 | 2020 | |||
| Same-Property RevPAR variance to prior-year period: | ||||
| Southern Florida | (28.5%) | (35.5%) | ||
| San Diego | (64.8%) | (60.0%) | ||
| Boston | (73.6%) | (76.5%) | ||
| Portland | (79.5%) | (75.3%) | ||
| Other | (80.9%) | (75.1%) | ||
| Los Angeles | (82.3%) | (73.0%) | ||
| Washington DC | (92.5%) | (84.1%) | ||
| Seattle | (94.2%) | (85.7%) | ||
| Chicago | (98.1%) | (88.0%) | ||
| San Francisco | (98.3%) | (80.5%) | ||
| East Coast | (68.0%) | (69.2%) | ||
| West Coast | (84.2%) | (73.1%) | ||
Notes:
While the operations of many of the Company's hotels were temporarily suspended beginning in March 2020, this schedule of hotel results for the three months ended December 31 includes information from all of the hotels the Company owned as of December 31, 2020 but excludes Hotel Zena Washington DC, formerly known as Donovan Hotel, for Q4 in both 2020 and 2019 because it was closed during the fourth quarter of 2019 for renovation. This schedule of hotel results for the year ended December 31 includes information from all of the hotels the Company owned as of December 31, 2020 but excludes Hotel Zena Washington DC, formerly known as Donovan Hotel, for Q1, Q2 and Q4 in both 2020 and 2019 because it was closed during the first and second quarters of 2020 and the fourth quarter of 2019 for renovation and also excludes Union Station Hotel Nashville, Autograph Collection for Q3 and Q4 in both 2020 and 2019 due to its sale in the third quarter of 2020.
"Other" includes Nashville, TN; New York City, NY; Philadelphia, PA; and Santa Cruz, CA.
Any differences are a result of rounding.
The information above has not been audited and is presented only for comparison purposes.
Pebblebrook Hotel Trust | ||||||||||||||||
Hotel Operational Data | ||||||||||||||||
Schedule of Same-Property Results | ||||||||||||||||
($ in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three months ended
| Year ended
| |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
| Same-Property Revenues: | ||||||||||||||||
| Room | $ | 48,022 | $ | 235,083 | $ | 279,768 | $ | 1,019,751 | ||||||||
| Food and beverage | 13,225 | 87,751 | 90,425 | 339,391 | ||||||||||||
| Other | 12,727 | 30,399 | 58,834 | 131,367 | ||||||||||||
| Total hotel revenues | 73,974 | 353,233 | 429,027 | 1,490,509 | ||||||||||||
| Same-Property Expenses: | ||||||||||||||||
| Room | $ | 16,204 | $ | 62,084 | $ | 89,157 | $ | 254,233 | ||||||||
| Food and beverage | 11,488 | 60,416 | 74,464 | 239,598 | ||||||||||||
| Other direct | 2,696 | 5,682 | 11,670 | 23,510 | ||||||||||||
| General and administrative | 9,177 | 28,089 | 54,495 | 114,354 | ||||||||||||
| Information and telecommunication systems | 3,229 | 5,340 | 14,810 | 21,151 | ||||||||||||
| Sales and marketing | 7,799 | 27,046 | 45,182 | 110,247 | ||||||||||||
| Management fees | 1,853 | 10,908 | 10,645 | 45,069 | ||||||||||||
| Property operations and maintenance | 6,845 | 11,846 | 29,582 | 47,531 | ||||||||||||
| Energy and utilities | 5,516 | 8,349 | 23,389 | 34,694 | ||||||||||||
| Property taxes | 18,882 | 19,200 | 76,235 | 74,921 | ||||||||||||
| Other fixed expenses | 10,227 | 12,827 | 38,773 | 49,227 | ||||||||||||
| Total hotel expenses | 93,916 | 251,787 | 468,402 | 1,014,535 | ||||||||||||
| Same-Property EBITDA | $ | (19,942 | ) | $ | 101,446 | $ | (39,375 | ) | $ | 475,974 | ||||||
| Same-Property EBITDA Margin | (27.0 | %) | 28.7 | % | (9.2 | %) | 31.9 | % | ||||||||
Notes:
While the operations of many of the Company's hotels were temporarily suspended beginning in March 2020, this schedule of hotel results for the three months ended December 31 includes information from all of the hotels the Company owned as of December 31, 2020 but excludes Hotel Zena Washington DC, formerly known as Donovan Hotel, for Q4 in both 2020 and 2019 because it was closed during the fourth quarter of 2019 for renovation. This schedule of hotel results for the year ended December 31 includes information from all of the hotels the Company owned as of December 31, 2020 but excludes Hotel Zena Washington DC, formerly known as Donovan Hotel, for Q1, Q2 and Q4 in both 2020 and 2019 because it was closed during the first and second quarters of 2020 and the fourth quarter of 2019 for renovation and also excludes Union Station Hotel Nashville, Autograph Collection for Q3 and Q4 in both 2020 and 2019 due to its sale in the third quarter of 2020.
Any differences are a result of rounding.
The information above has not been audited and is presented only for comparison purposes.
| Pebblebrook Hotel Trust | ||||||||||
| Historical Operating Data | ||||||||||
| ($ in millions except ADR and RevPAR data) | ||||||||||
| (Unaudited) | ||||||||||
| Historical Operating Data: | ||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | ||||||
2019 | 2019 | 2019 | 2019 | 2019 | ||||||
| Occupancy | 75% | 87% | 87% | 79% | 82% | |||||
| ADR | $251 | $268 | $263 | $247 | $258 | |||||
| RevPAR | $189 | $233 | $230 | $194 | $211 | |||||
| Hotel Revenues | $331.5 | $406.0 | $398.5 | $355.0 | $1,491.0 | |||||
| Hotel EBITDA | $90.0 | $147.1 | $137.0 | $102.0 | $476.0 | |||||
| Hotel EBITDA Margin | 27.2% | 36.2% | 34.4% | 28.7% | 31.9% | |||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | ||||||
2020 | 2020 | 2020 | 2020 | 2020 | ||||||
| Occupancy | 56% | 3% | 20% | 20% | 25% | |||||
| ADR | $250 | $266 | $216 | $195 | $232 | |||||
| RevPAR | $139 | $9 | $42 | $40 | $57 | |||||
| Hotel Revenues | $252.8 | $22.3 | $77.0 | $74.2 | $426.2 | |||||
| Hotel EBITDA | $39.0 | ($40.6) | ($19.3) | ($20.5) | ($41.3) | |||||
| Hotel EBITDA Margin | 15.4% | (182.2%) | (25.1%) | (27.7%) | (9.7%) | |||||
Notes:
These historical hotel operating results include information for all of the hotels the Company owned as of December 31, 2020 as if they were owned as of January 1, 2019. The information above does not reflect the Company's corporate general and administrative expense, interest expense, property acquisition costs, depreciation and amortization, taxes and other expenses. Any differences are a result of rounding.
The information above has not been audited and is presented only for comparison purposes.
| Pebblebrook Hotel Trust | ||||||||||||||||||||||||
| Historical Hotel Same-Property Hotel EBITDA by Property | ||||||||||||||||||||||||
| (Hotel EBITDA $ in millions, Hotel EBITDA per key $ in thousands) | ||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||
Hotel EBITDA | 2020 Hotel EBITDA per Key | |||||||||||||||||||||||
| Portfolio / Hotel | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | |||||||||||||
| Urban Lifestyle | ||||||||||||||||||||||||
| Urban Iconic | ||||||||||||||||||||||||
| The Liberty, a Luxury Collection Hotel, Boston | $6.1 | $9.6 | $13.3 | $15.8 | $17.2 | $18.2 | $18.5 | $19.0 | $21.4 | $21.2 | $0.3 | $1.0 | ||||||||||||
| The Nines, a Luxury Collection Hotel, Portland | 6.2 | 8.0 | 8.9 | 10.8 | 12.8 | 15.2 | 15.6 | 15.8 | 15.6 | 13.0 | (0.6) | (1.8) | ||||||||||||
| Hotel Colonnade Coral Gables, Autograph Collection | 1.9 | 2.1 | 1.8 | 3.1 | 3.4 | 3.6 | 3.9 | 4.0 | 4.5 | 4.1 | (0.3) | (1.9) | ||||||||||||
| Sir Francis Drake | 3.4 | 5.0 | 8.4 | 10.1 | 15.0 | 16.4 | 17.3 | 15.8 | 12.1 | 13.4 | (1.2) | (2.9) | ||||||||||||
| Argonaut Hotel | 5.2 | 6.5 | 8.5 | 10.2 | 11.8 | 13.0 | 13.0 | 11.7 | 12.9 | 14.6 | (1.5) | (6.0) | ||||||||||||
| The Heathman Hotel | 1.5 | 1.6 | 1.9 | 2.4 | 3.0 | 5.7 | 4.4 | 4.3 | 3.4 | 4.2 | (0.9) | (6.0) | ||||||||||||
| Hotel Spero | 0.4 | 1.9 | 3.5 | 4.4 | 6.3 | 6.2 | 6.5 | 5.7 | 6.6 | 7.8 | (1.5) | (6.4) | ||||||||||||
| Hotel Monaco Washington DC | 5.5 | 6.9 | 7.6 | 7.9 | 7.9 | 8.1 | 8.1 | 9.9 | 8.6 | 7.9 | (1.4) | (7.6) | ||||||||||||
| Mondrian Los Angeles | 7.9 | 8.9 | 7.4 | 8.2 | 11.0 | 12.2 | 12.6 | 11.8 | 8.6 | 7.6 | (2.0) | (8.5) | ||||||||||||
| Hotel Monaco Seattle | 2.2 | 2.9 | 3.4 | 5.2 | 6.2 | 6.7 | 6.1 | 6.1 | 6.4 | 5.6 | (1.7) | (9.0) | ||||||||||||
| Viceroy Santa Monica Hotel | 3.0 | 5.8 | 6.9 | 7.6 | 8.2 | 8.4 | 7.8 | 7.0 | 6.6 | 6.2 | (2.9) | (17.2) | ||||||||||||
| Hotel Vitale | 4.0 | 6.0 | 7.4 | 7.3 | 8.6 | 11.0 | 10.3 | 9.8 | 8.0 | 7.5 | (4.0) | (20.0) | ||||||||||||
| Urban Iconic total | $47.3 | $65.2 | $79.0 | $93.0 | $111.4 | $124.7 | $124.1 | $120.9 | $114.7 | $113.1 | ($17.7) | ($6.3) | ||||||||||||
| Urban Contemporary | ||||||||||||||||||||||||
| Montrose West Hollywood | $3.9 | $4.3 | $4.2 | $5.5 | $5.9 | $5.9 | $6.5 | $5.9 | $3.9 | $4.7 | $0.3 | $2.3 | ||||||||||||
| Villa Florence San Francisco on Union Square | 3.9 | 5.3 | 7.4 | 8.3 | 9.3 | 8.8 | 9.4 | 7.7 | 9.5 | 10.4 | 0.2 | 1.1 | ||||||||||||
| Grafton on Sunset | 1.9 | 2.2 | 2.2 | 2.0 | 1.5 | 0.9 | 2.8 | 2.8 | 2.8 | 2.8 | 0.0 | 0.0 | ||||||||||||
| The Marker San Francisco | 3.3 | 5.3 | 5.7 | 6.9 | 7.7 | 7.6 | 5.9 | 6.8 | 7.5 | 7.7 | (0.1) | (0.5) | ||||||||||||
| Le Parc Suite Hotel | 4.2 | 4.5 | 4.7 | 5.3 | 5.6 | 6.1 | 7.0 | 6.1 | 6.1 | 5.8 | (0.1) | (0.6) | ||||||||||||
| Solamar Hotel | 5.2 | 6.3 | 6.5 | 6.3 | 6.5 | 7.4 | 7.7 | 7.3 | 7.3 | 7.0 | (0.4) | (1.7) | ||||||||||||
| Chamberlain West Hollywood Hotel | 1.0 | 3.4 | 3.8 | 4.1 | 4.8 | 4.8 | 5.2 | 4.4 | 3.1 | 3.7 | (0.2) | (1.7) | ||||||||||||
| Harbor Court Hotel San Francisco | 2.7 | 4.0 | 3.7 | 4.9 | 5.8 | 6.1 | 5.6 | 3.9 | 4.3 | 5.6 | (0.3) | (2.3) | ||||||||||||
| Le Méridien Delfina Santa Monica | 5.3 | 6.8 | 6.9 | 8.0 | 9.9 | 11.7 | 13.8 | 13.4 | 12.7 | 11.2 | (0.8) | (2.6) | ||||||||||||
| George Hotel | 4.2 | 4.6 | 4.1 | 4.1 | 4.3 | 5.2 | 5.7 | 6.3 | 5.7 | 5.3 | (0.5) | (3.6) | ||||||||||||
| Hotel Chicago Downtown, Autograph Collection | 5.5 | 5.3 | 7.3 | 8.4 | 8.5 | 10.4 | 12.4 | 12.3 | 12.6 | 12.2 | (1.4) | (4.0) | ||||||||||||
| Sofitel Philadelphia at Rittenhouse Square | 4.3 | 6.0 | 6.7 | 6.5 | 7.4 | 8.6 | 9.2 | 8.6 | 8.3 | 8.0 | (1.5) | (4.9) | ||||||||||||
| W Los Angeles - West Beverly Hills | 5.6 | 6.9 | 8.0 | 8.7 | 8.9 | 9.5 | 12.3 | 11.5 | 10.2 | 8.4 | (2.0) | (6.7) | ||||||||||||
| Hotel Vintage Portland | 1.3 | 1.9 | 1.8 | 2.7 | 3.4 | 3.1 | 4.2 | 4.1 | 3.1 | 2.8 | (0.9) | (7.7) | ||||||||||||
| W Boston | 3.8 | 4.4 | 5.8 | 6.2 | 8.1 | 9.6 | 9.3 | 9.2 | 7.9 | 8.1 | (2.6) | (10.9) | ||||||||||||
| Hotel Vintage Seattle | 1.8 | 2.2 | 2.4 | 2.7 | 2.6 | 3.5 | 3.4 | 3.5 | 3.5 | 3.0 | (1.5) | (12.0) | ||||||||||||
| Viceroy Washington DC | 3.3 | 3.6 | 3.4 | 3.2 | 3.2 | 3.0 | 3.6 | 5.8 | 5.5 | 4.9 | (2.3) | (12.9) | ||||||||||||
| Hotel Palomar Los Angeles Beverly Hills | 2.3 | 2.9 | 3.9 | 3.8 | 4.5 | 4.2 | 6.2 | 4.0 | 7.4 | 5.7 | (4.2) | (15.9) | ||||||||||||
| Revere Hotel Boston Common | 3.3 | 6.1 | 5.7 | 9.2 | 11.7 | 13.3 | 12.2 | 12.6 | 12.4 | 11.8 | (6.1) | (17.1) | ||||||||||||
| The Roger New York | 6.2 | 6.4 | 5.0 | 7.5 | 8.2 | 7.3 | 5.8 | 5.7 | 5.3 | 4.1 | (4.5) | (23.2) | ||||||||||||
| Urban Contemporary total | $73.0 | $92.4 | $99.2 | $114.3 | $127.8 | $137.0 | $148.2 | $141.9 | $139.1 | $133.2 | ($28.9) | ($7.0) | ||||||||||||
| "Unofficial Z Collection" | ||||||||||||||||||||||||
| Hotel Zetta San Francisco | N/A | N/A | N/A | $2.8 | $5.4 | $6.2 | $5.6 | $5.5 | $6.0 | $6.0 | ($0.3) | ($2.6) | ||||||||||||
| Hotel Zephyr Fisherman's Wharf | 7.3 | 8.7 | 11.2 | 12.1 | 12.1 | 12.6 | 16.2 | 13.1 | 13.7 | 16.8 | (1.1) | (3.0) | ||||||||||||
| The Hotel Zags | 2.7 | 3.3 | 3.9 | 4.5 | 5.6 | 6.5 | 6.7 | 5.4 | 3.8 | 3.3 | (1.0) | (5.7) | ||||||||||||
| Hotel Zeppelin San Francisco | N/A | 2.3 | 2.7 | 3.4 | 4.0 | 4.0 | 3.3 | 6.3 | 7.5 | 7.7 | (1.2) | (6.1) | ||||||||||||
| Hotel Zoe Fisherman's Wharf | N/A | N/A | 5.2 | 6.6 | 7.9 | 8.2 | 7.8 | 3.6 | 7.7 | 8.9 | (1.5) | (6.8) | ||||||||||||
| Hotel Zena Washington DC | 4.0 | 4.6 | 3.8 | 4.3 | 5.2 | 5.8 | 6.1 | 6.4 | 5.1 | 3.8 | (2.3) | (12.0) | ||||||||||||
| Hotel Zelos San Francisco | 1.3 | 3.0 | 3.8 | 4.6 | 6.2 | 7.3 | 5.9 | 7.2 | 6.9 | 8.4 | (2.5) | (12.4) | ||||||||||||
| "Unofficial Z Collection" total | $15.3 | $21.9 | $30.6 | $38.3 | $46.4 | $50.6 | $51.6 | $47.5 | $50.7 | $54.9 | ($9.9) | ($6.8) | ||||||||||||
| Urban Lifestyle total | $135.6 | $179.5 | $208.8 | $245.6 | $285.6 | $312.3 | $323.9 | $310.3 | $304.5 | $301.2 | ($56.5) | ($6.7) | ||||||||||||
| Urban Major Brand | ||||||||||||||||||||||||
| Embassy Suites San Diego Bay - Downtown | $7.6 | $8.2 | $8.8 | $8.9 | $9.5 | $11.3 | $11.3 | $11.1 | $11.7 | $10.4 | ($0.2) | ($0.6) | ||||||||||||
| Hilton San Diego Gaslamp Quarter | 7.6 | 8.5 | 8.8 | 8.9 | 9.5 | 10.5 | 10.9 | 11.1 | 11.6 | 10.5 | (0.4) | (1.4) | ||||||||||||
| The Westin San Diego Gaslamp Quarter | 8.4 | 8.2 | 9.7 | 11.2 | 12.7 | 14.6 | 16.9 | 16.0 | 14.4 | 14.2 | (1.3) | (2.9) | ||||||||||||
| The Westin Copley Place, Boston | 21.3 | 23.5 | 24.4 | 25.8 | 28.7 | 32.7 | 33.3 | 31.5 | 28.5 | 32.9 | (4.4) | (5.5) | ||||||||||||
| Hyatt Regency Boston Harbor | 6.2 | 6.7 | 7.3 | 7.7 | 9.3 | 11.1 | 10.8 | 10.8 | 10.7 | 10.1 | (2.2) | (8.1) | ||||||||||||
| The Westin Michigan Avenue Chicago | 14.7 | 15.8 | 16.7 | 16.0 | 18.0 | 19.4 | 17.9 | 13.1 | 12.0 | 9.9 | (9.5) | (12.6) | ||||||||||||
| Urban Major Brand total | $65.8 | $70.9 | $75.7 | $78.5 | $87.7 | $99.6 | $101.1 | $93.6 | $88.9 | $88.0 | ($18.0) | ($6.2) | ||||||||||||
| Unique Lifestyle Resorts | ||||||||||||||||||||||||
| LaPlaya Beach Resort & Club | $5.7 | $7.6 | $8.7 | $10.7 | $12.4 | $15.7 | $16.2 | $11.8 | $16.5 | $17.7 | $14.0 | $74.1 | ||||||||||||
| Southernmost Beach Resort | 9.0 | 10.4 | 10.8 | 14.1 | 17.6 | 19.9 | 21.1 | 17.9 | 19.3 | 20.3 | 12.7 | 48.5 | ||||||||||||
| The Marker Key West Harbor Resort | N/A | N/A | N/A | N/A | N/A | 4.8 | 5.8 | 4.6 | 5.6 | 6.0 | 3.1 | 32.3 | ||||||||||||
| L'Auberge Del Mar | 4.6 | 5.4 | 5.6 | 7.7 | 8.1 | 9.9 | 9.3 | 9.4 | 9.5 | 7.3 | 2.7 | 22.3 | ||||||||||||
| Paradise Point Resort & Spa | 8.3 | 11.8 | 13.7 | 14.8 | 16.1 | 16.7 | 14.7 | 16.8 | 17.5 | 15.3 | 4.6 | 10.0 | ||||||||||||
| Skamania Lodge | 4.4 | 4.8 | 5.2 | 6.0 | 6.8 | 7.7 | 8.1 | 9.0 | 9.5 | 10.3 | 1.2 | 4.6 | ||||||||||||
| Chaminade Resort & Spa | 3.3 | 3.6 | 3.7 | 4.3 | 4.7 | 5.0 | 4.8 | 5.2 | 5.4 | 4.4 | (1.1) | (7.1) | ||||||||||||
| San Diego Mission Bay Resort | 4.4 | 4.7 | 5.2 | 5.5 | 7.0 | 7.9 | 8.3 | 8.8 | 8.1 | 5.5 | (4.2) | (11.8) | ||||||||||||
| Unique Lifestyle Resorts total | $39.7 | $48.3 | $52.9 | $63.1 | $72.7 | $87.6 | $88.3 | $83.5 | $91.4 | $86.8 | $33.0 | $17.3 | ||||||||||||
| Total Hotel EBITDA | $241.1 | $298.7 | $337.4 | $387.2 | $446.0 | $499.5 | $513.3 | $487.4 | $484.8 | $476.0 | ($41.5) | ($3.1) | ||||||||||||
Notes:
These historical Same-Property Hotel EBITDA results include available information for all of the hotels the Company owned or had an ownership interest in as of February 23, 2021. These historical operating results include periods prior to the Company's ownership of the hotels. The information above does not reflect the Company's corporate general and administrative expense, interest expense, property acquisition costs, depreciation and amortization, taxes and other expenses.
The parking garage at Revere Hotel Boston Common was sold on June 23, 2017. The historical results for Revere Hotel Boston Common have been adjusted to reflect the estimated impact of excluding the parking-related income.
Border indicates Hotel EBITDA for the year in which the hotel was acquired by the Company. The information above has not been audited and is presented only for comparison purposes. Any differences are a result of rounding.
View source version on businesswire.com: https://www.businesswire.com/news/home/20210223005979/en/
Contacts:
