1
================================================================================


                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549
                               _________________

                                    FORM 10-Q

                               _________________

                                QUARTERLY REPORT
                         PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                  FOR THE QUARTERLY PERIOD ENDED OCTOBERJULY 31, 19981999

                          Commission File Number 1-7062

                           INNSUITES HOSPITALITY TRUST
             (Exact name of registrant as specified in its charter)

             OHIOOhio                                        34-6647590
(State or other jurisdiction of          (I.R.S. Employer Identification Number)
incorporation or organization)


                             925 EUCLID AVENUE
                                   SUITE 1750
                              CLEVELAND, OHIO 44115InnSuites Hotels Centre
                        1625 E. Northern Ave., Suite 201
                                Phoenix, AZ 85020
                    (Address of principal executive offices)



(216) 622-0046
              (Registrant'sRegistrant's telephone number, including area code)

                               REALTY REFUND TRUST
   (Former name, former address and former fiscal year, if changed since last
                                    report)code (602) 944-1500



         Indicate by check mark whether the registrant: (l) has filed all
reports required to be filed by Section 13 or l5(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes X[X] No ---      ---[ ]

Number of outstanding Shares of Beneficial Interest, without par value, as of
DecemberSeptember 1, 1998: 2,274,0711999: 2,335,802


================================================================================
   2
                                     PART I

                              FINANCIAL INFORMATION


ITEM 1.  FINANCIAL STATEMENTS.



                          INNSUITES HOSPITALITY TRUST

                          CONSOLIDATED BALANCE SHEETS
OCTOBER 31, AND JANUARY 31, 1998

OCTOBERJULY 31, 19981999 JANUARY 31, 19981999 ------------- ---------------- ---------------- (UNAUDITED) (AUDITED) ASSETS INVESTMENT IN HOTEL PROPERTIES $58,934,646 $41,241,241 CASH AND CASH EQUIVALENTS 809,203 2,378,398 PERCENTAGE RENT RECEIVABLE 430,397 -- OTHER ASSETS 804,266 -- ------------------------------ $60,978,512 $43,619,639 ==============================Hotel properties, net ................................................................... $65,448,638 $65,509,187 Cash and cash equivalents ............................................................... 735,362 420,935 Percentage rent receivable from affiliate ............................................... 980,555 788,179 Interest receivable and other assets .................................................... 1,337,242 1,086,469 ----------- ----------- $68,501,797 $67,804,770 =========== =========== LIABILITIES AND SHAREHOLDERS' EQUITY MORTGAGE NOTES PAYABLE $23,359,014 $17,709,589 NOTES PAYABLE TO BANKS 10,955,323 155,000 OTHER NOTES PAYABLEMortgage notes payable .................................................................. $24,033,298 $23,161,052 Notes payable to banks .................................................................. 11,300,000 11,300,000 Other notes payable ..................................................................... -- 2,864,690 ADVANCES PAYABLE TO RELATED PARTIES 645,110 1,699,601 DUE TO LESSEE -- 944,234 ACCOUNTS PAYABLE AND ACCRUED EXPENSES 1,773,798 572,031 MINORITY INTEREST IN PARTNERSHIP 15,948,800 14,075,523450,000 Notes payable to related parties ........................................................ 2,351,000 2,013,782 Accounts payable and accrued expenses ................................................... 1,617,782 2,188,709 Minority interest in partnership ........................................................ 20,436,358 20,621,900 SHAREHOLDERS' EQUITY: Shares of beneficial interest, without par value; unlimited authorization; 2,216,905 and 1,667,8172,335,802 shares outstanding at OctoberJuly 31, 1999 and 2,286,951 shares outstanding at January 31, 1998, respectively 8,296,467 5,598,971 ------------------------------ $60,978,512 $43,619,639 ==============================
The accompanying notes are an integral part of these balance sheets. 1 3 INNSUITES HOSPITALITY TRUST UNAUDITED STATEMENTS OF INCOME FOR THE NINE MONTHS ENDED OCTOBER 31, 1998 AND 1997
1998 19971999 8,763,359 8,069,327 ----------- ----------- REVENUES: Lease revenue (Note 2) $ 7,667,996 $ -- Interest income 19,780 -- Rental revenue from real estate held for sale -- 1,367,366 ----------- ----------- 7,687,776 1,367,366 ----------- ----------- EXPENSES: Real estate depreciation 1,854,155 -- Real estate and personal property taxes, insurance and ground rent 833,575 -- General and administrative 1,023,915 174,440 Interest on mortgage notes payable 1,537,454 -- Interest on notes payable to banks 387,238 -- Interest on note payable to related party -- 118,082 Loan fee amortization 19,334 -- Advisory fee paid to related party 488,436 -- Operating expenses of real estate held for sale -- 1,403,562 Amortization of deferred leasing commissions -- 21,724 Loss on sale of real estate -- 35,620 ----------- ----------- 6,144,107 1,753,428 ----------- ----------- INCOME (LOSS) BEFORE MINORITY INTEREST 1,543,669 (386,062) MINORITY INTEREST 1,423,162 -- ----------- ----------- NET INCOME (LOSS) APPLICABLE TO COMMON SHARES $ 120,507 $ (386,062) =========== =========== EARNINGS PER SHARE-- basic and diluted $ .07 $ (.38) =========== =========== WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING 1,813,563 1,020,586$68,501,797 $67,804,770 =========== ===========
The accompanying notes are an integral part of these statements. 2 43 INNSUITES HOSPITALITY TRUST UNAUDITED CONSOLIDATED STATEMENTS OF INCOME FOR THE THREE MONTHS ENDED OCTOBER 31, 1998 AND 1997
FOR THE SIX MONTHS ENDED JULY 31, REVENUES 1999 1998 1997 ----------- ----------- REVENUES: Lease revenue (Note 2) $ 2,936,504 $ -- RentalRent revenue from real estate held for saleaffiliate .................................................. $ 5,358,494 $ 4,731,492 Interest income .............................................................. 19,876 19,780 Other income ................................................................. 9,591 -- 262,507 ----------- ----------- 2,936,504 262,5075,387,961 4,751,272 ----------- ----------- EXPENSES:EXPENSES Real estate depreciation 743,881 --..................................................... 1,277,220 1,110,274 Real estate and personal property taxes, insurance and ground rent 279,896 --........... 643,930 553,679 General and administrative 210,330 62,565................................................... 907,604 813,585 Interest on mortgage notes payable 453,245 --........................................... 1,040,032 1,084,209 Interest on notes payable to banks 205,443 --........................................... 484,213 181,795 Interest on note payable to related party -- 20,636 Loan fee amortization 19,334.................................... 85,391 -- Advisory fee paid to related party 184,467........................................... -- Operating expenses303,969 Amortization of real estate held for saleloan fees .................................................... 44,434 -- 389,886 Loss on sale of real estate -- 35,620 ----------- ----------- 2,096,596 508,7074,482,824 4,047,511 ----------- ----------- INCOME (LOSS) BEFORE MINORITY INTEREST 839,908 (246,200)................................................... 905,137 703,761 MINORITY INTEREST 794,483 --................................................................. (562,953) (628,679) ----------- ----------- NET INCOME (LOSS) APPLICABLEATTRIBUTABLE TO COMMON SHARES OF BENEFICIAL INTEREST .......................... $ 45,425342,184 $ (246,200)75,082 =========== =========== EARNINGS PER SHARE-- basic and........................................................ $ .15 $ .04 =========== =========== WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING-- basic ............................. 2,311,196 1,667,817 =========== =========== EARNINGS PER SHARE - diluted ...................................................... $ .02.15 $ (.24).03 =========== =========== WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING 2,100,301 1,020,586- diluted ........................... 3,180,947 3,873,215 =========== ===========
The accompanying notes are an integral part of these statements. 3 54 INNSUITES HOSPITALITY TRUST UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED OCTOBER 31, 1998 AND 1997INCOME
FOR THE THREE MONTHS ENDED JULY 31, REVENUES 1999 1998 1997 ----------- ----------- Rent revenue from affiliate ................................................. $ 2,102,983 $ 2,013,162 Interest income ............................................................. -- 8,435 ----------- ----------- 2,102,983 2,021,597 ----------- ----------- EXPENSES Real estate depreciation .................................................... 658,857 591,005 Real estate and personal property taxes, insurance and ground rent .......... 268,203 324,185 General and administrative .................................................. 390,228 382,959 Interest on mortgage notes payable .......................................... 536,482 455,697 Interest on notes payable to banks .......................................... 233,007 181,795 Interest on note payable to related party ................................... 60,180 -- Advisory fee paid to related party .......................................... -- 159,816 Amortization of loan fees ................................................... 44,177 -- ----------- ----------- 2,191,134 2,095,457 ----------- ----------- INCOME BEFORE MINORITY INTEREST .................................................. (88,151) (73,860) MINORITY INTEREST ................................................................ (51,028) 23,956 ----------- ----------- NET LOSS ATTRIBUTABLE TO SHARES OF BENEFICIAL INTEREST ........................... $ (37,123) $ (97,816) =========== =========== EARNINGS (LOSS) PER SHARE-- basic and diluted .................................... $ (.02) $ (.06) =========== =========== WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING--basic and diluted .............................................. 2,301,258 1,667,817 =========== ===========
The accompanying notes are an integral part of these statements. 5
INNSUITES HOSPITALITY TRUST UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED JULY 31, 1999 1998 ----------- ----------- CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ 120,507342,184 $ (386,062)75,082 Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities --activities: Minority interest 562,953 628,679 Depreciation and amortization 1,873,489 -- Minority interest 1,423,162 -- Amortization of deferred leasing commissions -- 21,724 Increase in other assets (823,600) 216,3461,321,654 1,110,274 Decrease in amounts due to Lessee (944,234)lessee -- (600,549) Increase in percentage rent receivable (192,376) -- Increase in interest receivable and other assets (295,207) (634,010) Increase (decrease) in accounts payable and accrued expenses 718,785 (847,092)(570,927) 713,402 Increase in percentage rent receivable (430,397)deferred revenue -- 738,674 ----------- ----------- Net cash provided by (used for) operating activities 1,937,712 (995,084)1,168,281 2,031,552 ----------- ----------- CASH FLOWS FROM INVESTING ACTIVITIES: Acquisition of hotel properties -- (1,448,000) -- Improvements and additions to hotel properties (1,164,414) -- Proceeds from sale of real estate, net -- 5,599,122(1,216,671) (1,012,967) ----------- ----------- Net cash provided by (used for)used in investing activities (2,612,414) 5,599,122(1,216,671) (2,460,967) ----------- ----------- CASH FLOWS FROM FINANCING ACTIVITIES: Net bank borrowings 10,750,323 -- 8,344,982 Payments of mortgage notes payable (7,435,201)(879,674) (7,000,624) Refinancing of mortgage notes payable 1,751,920 -- Payment of cash dividends and distributions (948,772) (153,088) PaymentPayments of other notes payable (450,000) (218,063) Repurchase of partnership units (396,647) -- Payment toNotes payable and advances to/from related parties (3,042,780) (2,300,000)337,218 (2,357,708) ----------- ----------- Net cash used forprovided by (used in) financing activities (894,493) (2,453,088)362,817 (1,231,413) ----------- ----------- NET INCREASE (DECREASE)CHANGE IN CASH (1,569,195) 2,150,950AND CASH EQUIVALENTS 314,427 (1,660,828) ----------- ----------- CASH AT BEGINNING OF PERIOD 420,935 2,378,398 531,997 ----------- ----------- CASH AT END OF PERIOD $ 809,203735,362 $ 2,682,947717,570 =========== ===========
4 The accompanying notes are an integral part of these statements. 6 INNSUITES HOSPITALITY TRUST NOTES TO UNAUDITED FINANCIAL STATEMENTS OCTOBERJULY 31, 19981999 AND 19971998 1. NATURE OF OPERATIONS AND BASIS OF PRESENTATION: Prior to fiscal 1999, InnSuites Hospitality Trust, formerly known as Realty ReFund Trust, (the Trust or the Company) specialized in mortgage financing as its investment vehicle, refinancing existing incoming-producingincome producing commercial, industrial and multi-unit residential real property by supplementing or replacing existing financing. The primary refinancing technique which the Trust employed was wrap-around mortgage lending. On January 31, 1998, the Trust contributed $2,081,000 to RRF Limited Partnership (the Partnership), a Delaware limited partnership, in exchange for a 13.6% general partnership interest therein. The Trust is the sole general partner of the Partnership. The Partnership issued limited partnership interests representing 86.4% of the Partnership to acquire six hotel properties from various entities. In addition, in order to acquire a seventh hotel property through a wholly-owned subsidiary, the Trust issued 647,231 shares of beneficial interest in exchange for all of the outstanding shares of Buenaventura Properties, Inc. (BPI), which owned a hotel located in Scottsdale, Arizona. These hotels, together with the hotels described in Note 4, are referred to herein as the Hotels. The Hotels are leased to InnSuites Hotels, Inc., formerly known as Realty Hotel Lessee Corp. (the Lessee) pursuant to leases which contain provisions for rent based on the revenues of the Hotels (the Percentage Leases). Each Percentage Lease obligates the Lessee to pay rent equal to the greater of the minimum rent or a percentage rent based on the gross revenues of each Hotel. The Lessee holds the franchise agreement for each Hotel. The Lessee is owned 9.8% by InnSuites Innternational Hotels, Inc., an entity owned by James F. Wirth, Chairman, President and Chief Executive Officer of the Trust ("Wirth") and his spouse. On September 10, 1998, the Securities and Exchange Commission declared effective the Trust's Registration Statement on Form S-2 relating to the offering by certain selling stockholders of up to 4,182,361 shares of beneficial interest of the Trust which shares have been or will be issued in one or more private placements, or may be issued upon conversion of Class A limited partnership units in the Partnership. Partnership Agreement The Partnership Agreement provides for the issuance of two classes of limited partnership units, Class A and Class B. Such classes are identical in all respects, except that each Class A limited partnership unit in the Partnership shall be convertible into a like number of shares of beneficial interest of the Trust, at any time at the option of the particular limited partner, if the Trust determines that such conversion would not cause the Trust to fail to qualify as a REIT. As of OctoberJuly 31, 1998,1999, a total of 2,636,3852,404,939 Class A limited partnership units were issued and outstanding. Additionally, 39,046 Class A limited partnership units were reserved for issuance to those partners who did not accept the formation exchange offer. As of October 31, 1998, a total of 5,179,3635,246,364 Class B limited partnership units were issuedoutstanding at July 31, 1999 to Wirth and his affiliates, in lieu of the issuance of Class A limited partnership units. If all of the Class A limited partnership units were to be converted, the limited partners in the Partnership would hold 2,790,3282,404,939 shares of beneficial interest of the Trust. The Class B limited partnership units may only become convertible with the approval of the Board of Trustees, in its sole discretion. Basis of Presentation As sole general partner, the Trust exercises unilateral control over the Partnership. Therefore, the financial statements of the Trust,Partnership and its wholly owned subsidiaries andsubsidiary (see note 7) are consolidated with the Partnership are consolidated.Trust. All significant intercompany transactions and balances have been eliminated. 5 7 These consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete consolidated financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the nine- and three-month periodssix-month period ended OctoberJuly 31, 19981999 are not necessarily indicative of the results that may be expected for the year ended January 31, 1999.2000. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's Annual Report on Form 10-K10-K/A as of and for the periodyear 7 ended January 31, 1998.1999. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. 2. CHANGE IN ACCOUNTING PRINCIPLE:REVENUE RECOGNITION: In May 1998, the Financial Accounting Standards Board's Emerging Issues Task Force issued EITF number 98-9 "Accounting for Contingent Rent in Interim Periods" ("EITF 98-9")(EITF 98-9). EITF 98-9 provides that a lessor shall defer recognition of contingent rental income in interim periods until specified targets that trigger the contingent income are met. In July 1998, the Task Force issued transition guidance stating that the consensus could be applied on a prospective basis or in a manner similar to a change in accounting principle. In the second quarter, the Company adopted the provisions of EITF 98-9 and elected to restate the first quarter results of 1998 in accordance with the new pronouncement. The effect of the change on the three months ended April 30, 1998 was to decrease lease revenues by $1,053,000 and, therefore, net income applicable to shareholders by $262,000 ($.16 per share -- basic and diluted) to net income of $173,000 ($.10 per share -- basic and diluted). Effective August 1, 1998, the Companycompany amended its percentage lease agreements to eliminate the annualization of interim hotel revenues. As a result, inrevenue. During the third quarter the Company recognized as revenues $738,674 of previously deferred lease revenues. During the third quarter,fiscal 1999, accounting for contingent rent under EITF 98-9 was rescinded. As such,rescinded; the CompanyTrust believes that eliminating annualization of hotel revenue will not restateprovide for recognition of Percentage Rent more consistently with the first quarter resultsgeneration of fiscal 1999.revenue from the Hotels. 3. NET INCOMEEARNINGS PER SHARE: Pursuant toIn February 1997, SFAS No. 128 "Earnings Per Share", was issued which eliminated the concept of common stock equivalents was eliminated, and "primary" and "fully diluted" earnings per share were replaced with "basic" and "diluted" earnings per share. For the periods presented there were no dilutive securities. Basic and diluted earnings per share hashave been computed based on the weighted average number of shares outstanding during the periods. For the six-month periods presented. The calculationended July 31, 1999 and 1998, there were Class A partnership units outstanding which are convertible to shares of basic earnings per sharebeneficial interest of the Trust. Assuming conversion, the weighted average of these shares of beneficial interest would be 869,751 and 2,205,398, respectively, and net income attributable to shares of beneficial interest would be increased by $123,872 and $58,943, respectively. In connection with the purchase of the Scottsdale hotel by the Partnership on April 2, 1999 (see Note 7), the Class A partnership units do not have a dilutive effect on the statement of income for the nine- andthree months ended July 31, 1999 since the minority interests' share of income for the three months ended July 31, 1999 would increase net income proportionately to the increase in weighted average shares of beneficial interest. For the three-month periodsperiod ended OctoberJuly 31, 1998, and 1997 was based upon 1,813,563 and 2,100,301there were Class A partnership units outstanding which are convertible to shares respectively.of beneficial interest of the Trust. Assuming conversion, the weighted average of these shares would be 2,205,398. These shares are anti-dilutive due to the loss for the three-month period. 4. ACQUISITIONS: OnEffective February 1, 1998, the Partnership acquired 100% of the ownership interests in the Tucson St. Mary's Hotel and Resort for $10,820,000. The Partnership issued 699,933 Class B limited partnership units to Wirth, and his spouse, who each held a 50% equity ownership interest in the Tucson St. Mary's hotel. OnEffective April 29, 1998, the Trust acquired a hotel property located in San Diego, California for an aggregate consideration of $5,148,000, which was funded with cash, proceeds from the Trust's credit facility and two promissory notes secured by mortgage trust deeds on the property. OnEffective June 1, 1998, the Partnership acquired 100% of the ownership of the InnSuites Hotel Buena Park for $7,100,000. The Partnership assumed $4,116,754 in mortgage debt and other obligations and issued 681,739628,052 limited 8 partnership units to Wirth and Steven S. Robson (of which 13,034 units were subsequently paid to a third party as an advisory fee), who each held a 50% equity ownership interest in the Buena Park hotel. Mr. Robson is a Trustee of the Trust. All of the aboveaforementioned acquisitions have beenwere accounted for as purchases. 6 8 5. CREDIT FACILITY: TheIn April 1998, the Trust has established a $12,000,000 secured revolving line of credit with Pacific Century Bank. The credit facility requires, among other things, the Trust to maintain a minimum net worth, a specified coverage ratio of EBITDA to debt service, and a specified coverage ratio of EBITDA to debt service and fixed charges. Further, the Trust is required to maintain its franchise agreement at each of the hotel properties and to maintain its REIT status. 6. PERCENTAGE LEASE AGREEMENTS: As previously stated, effective August 1, 1998, the Company amended its Percentage Leases modifying the interim calculations of percentage rent and the expiration dates of the agreements. The Percentage Leases have non-cancelable terms, which expire at various dates through Mayon January 31, 2007,2008, subject to earlier termination on the occurrence of certain contingencies, as defined. The rent due under each Percentage Lease is the greater of minimum rent, as defined, or percentage rent. Percentage rent applicable to room and other hotel revenue varies by lease and is calculated on a quarterly basis by multiplying fixed percentages by the actual quarterly amounts of such gross revenues in excess of specified threshold amounts. Both the minimum rent and the revenue thresholds used in computing percentage rents are subject to annual adjustments beginning January 1, 1999, based on increases in the United States Consumer Price Index. Percentage rent applicable to food and beverage revenues is calculated as 5% of such revenuesrevenue over a minimum threshold. Future minimum rentals (ignoring CPI increases) to be received by the Trust from the Lessee pursuant to the Percentage Leases for the Hotels for each of the next five fiscal years and in total thereafter are as follows: Fiscal 1999 $1,703,000 20002000............................................... $3,425,000 Fiscal 2001............................................... 6,850,000 2001Fiscal 2002............................................... 6,850,000 2002Fiscal 2003............................................... 6,850,000 2003Fiscal 2004............................................... 6,850,000 Thereafter 29,683,000Thereafter................................................ 27,400,000 ------------ $58,786,000 ============$58,225,000 ===========
7. RELATED PARTY TRANSACTIONS: Wirth beneficially owns 9.8% of the common stock of the Lessee. The Lessee was the sole source of the Trust's Percentage Lease revenue during the quartersix-month period ended OctoberJuly 31, 1998.1999. Wirth beneficially owns 100%made an unsecured loan to the Trust of $2 million, bearing interest at 7% per year effective March 15, 1999. Interest only payments are due annually beginning March 15, 2000. The unpaid principal balance and accrued interest is due on March 15, 2004. The Trust used the common stockproceeds to purchase general partner units in the Partnership. Wirth made an unsecured loan to the Trust of Mid-America ReaFund Advisors, Inc. (MARA). MARA$200,000, bearing interest at 7% per year effective June 14, 1999. The unpaid principal balance and accrued interest is paiddue on June 14, 2000. The Trust used the proceeds to fund operations. 9 Wirth made an advisory feeunsecured loan to the Trust of 1% of invested assets (as defined). On August 12, 1998,$120,000, bearing interest at 7% per year effective July 27, 1999. The unpaid principal balance and accrued interest is due on July 27, 2000. The Trust is using the Trustees authorizedproceeds to fund operations. Effective April 2, 1999, the purchase of MARA for a purchase price not to exceed $1,100,000. This purchase has not yet been consummated. 8. STATEMENT OF CASH FLOWS, SUPPLEMENTAL DISCLOSURES: In connection withTrust transferred its interest in the acquisition of the Buena Park hotel, approximately $4,544,000 of historical net book value in hotel properties was contributedScottsdale property to the Partnership in exchange for Partnership units and the Partnership assumed approximately $4,103,000 of debt and other obligations. The exchanging partners' interest, other than Wirth, resulted in adjustment to the historical net carrying values of the Buena Park hotel property equal to $1,271,000 of the difference between the fair market values and the historical net carrying values. During the second quarter, several non-exchanging partners1,600,000 general partnership units. There was no gain or loss resulting from the formation exchange offer exchanged their interests intransfer as the hotels for interests in the Partnership.transaction involved entities under common control. 8. STATEMENTS OF CASH FLOWS, SUPPLEMENTAL DISCLOSURES: The fair market value in excess of the historical net carrying values of the respective hotels resulted in a writeup of $1,033,573. 7 9 In connection with the acquisition of the San Diego hotel, $3,700,000 of the purchase price was satisfied through promissory notes payable to the sellers. On August 11, 1998, the Trust satisfied a $2.65 million participating mortgage obligation related to the Ontario hotel through the issuance of 423,687issued 109,451 shares of beneficial interest to former partners of Ontario Hospitality Properties Limited Partnership and 133,492 Class B limited partnership unitsvalued at $351,848 in the Partnership to Wirth and his affiliatesexchange for their respective interests. During the third quarter, holders of 153,943 of Class A limited partnership units converted their interests, valued at $731,229, for shares of beneficial interest of the Trust.units. 9. PRO FORMA FINANCIAL INFORMATION:RESULTS OF OPERATIONS OF THE TRUST: The unaudited pro forma financial information set forth below for the Trust is presented as if (i) the formation transactions discussed in Note 1, (ii) the acquisition of the membership interests in the Tucson St. Mary'sSan Diego and Buena Park hotels and (iii) the acquisition of the San Diego hotelproperties had been consummatedacquired as of February 1, 1997.1998. The pro forma financial information is not necessarily indicative of what the actual results of operations of the Trust would have been assuming the formation transactions and the acquisitions had been consummatedtwo properties were acquired as of February 1, 19971998, nor does it purport to represent the results of operations for future periods.
(unaudited) NINE MONTHSPRO FORMA SIX MONTH PERIOD ENDED OCTOBERJULY 31, 1998 1997 ------ ------1999 --------- --------- (Unaudited, in thousands except per share data) LEASE REVENUE $8,315 $7,519 INTEREST INCOMEPercentage lease revenue ..................................................... $5,108 $5,358 Interest and other income .................................................... 20 -29 ------ ------ Total revenue 8,335 7,519revenues ...................................................... 5,128 5,387 Interest expense on mortgage and other notes payable ......................... $1,423 $1,610 Depreciation and amortization ................................................ 1,241 1,321 General and administration ................................................... 1,168 907 Real estate and personal property taxes, insurance and ground rent ........................................... 591 644 Minority interest ............................................................ 630 563 ------ ------ DEPRECIATION AND AMORTIZATION 2,021 1,772 REAL ESTATE AND PERSONAL PROPERTY TAXES, INSURANCE AND GROUND RENT 936 941 GENERAL AND ADMINISTRATIVE 1,096 593 INTEREST EXPENSE ON MORTGAGE AND OTHER NOTES PAYABLE 2,296 2,522 ADVISORY FEE TO RELATED PARTY ADVISOR 533 614 MINORITY INTEREST 1,330 895Total expenses and minority interest ................................ 5,053 5,045 ------ ------ TOTAL EXPENSES AND MINORITY INTEREST 8,232 7,337 ------ ------ NET INCOME APPLICABLE TO COMMON SHARESNet income attributable to shares of beneficial interest ..................... $ 10375 $ 182342 ====== ====== NET INCOME PER SHARE-- basic and dilutedEarnings per share-basic ..................................................... $ .05.04 $ .09.15 ====== ====== Earnings per share-diluted ................................................... $ .03 $ .15 ====== ======
8 10 INNSUITES HOTELS, INC. BALANCE SHEETS
PREDECESSOR ------------- AS OF DECEMBER 31, SEPTEMBER 30, 1997 1998 ------------- ------------ (audited) (unaudited) ASSETS INVESTMENT IN HOTEL PROPERTIES, at cost: Land............................................................ $ 3,439,738 $ -- Buildings and improvements...................................... 24,831,670 -- Furniture and equipment......................................... 10,845,586 -- ------------- ------------ 39,116,994 -- Less-- Accumulated depreciation................................. 12,184,479 -- ------------- ------------ Net investment in hotel properties.............................. 26,932,515 -- Cash and cash equivalents............................................ 129,871 556,820 Accounts receivable.................................................. 571,301 711,503 Payments on behalf of the Partnership................................ -- 3,114,510 Inventories.......................................................... 415,575 702,354 Other assets......................................................... 295,440 864,553 Cash held in escrow.................................................. 296,099 -- Deferred expenses, net............................................... 252,430 -- ------------- ------------ $ 28,893,231 $ 5,949,740 ============= ============ LIABILITIES AND COMBINED EQUITY Mortgage notes payable............................................... $ 17,776,627 $ -- Accounts payable Trade........................................................... 678,637 1,367,568 Affiliates...................................................... 1,260,601 942,845 Bank overdrafts................................................. 121,052 209,961 Lines of credit...................................................... 131,000 42,000 Percentage rent payable.............................................. -- 3,299,510 Capital lease obligation............................................. 22,437 -- Land lease payable................................................... 80,441 -- Participation investors contingent liability......................... 2,646,627 -- Accrued expenses and other liabilities............................... 867,267 1,013,377 ------------- ------------ 23,860,055 6,875,261 EQUITY:.............................................................. 5,033,176 (925,521) ------------- ------------ $ 28,893,231 $ 5,949,740 ============= ============
See accompanying notes to financial statements. 9 11 INNSUITES HOTELS, INC.10. UNAUDITED STATEMENTS OF OPERATIONS OF INNSUITES HOTELS, INC. (LESSEE) Certain condensed financial information, related to the Lessee's operations is as follows:
PREDECESSOR PREDECESSOR ----------- ----------- FOR THE NINE FOR THE EIGHT FOR THE THREE FOR THE THREE MONTHS ENDED MONTHS ENDED MONTHS ENDED MONTHS ENDED SEPTEMBERINNSUITES HOTELS, INC. STATEMENTS OF OPERATIONS (AMOUNTS IN THOUSANDS) For the six-months ended June 30, SEPTEMBER 30, SEPTEMBER 30, SEPTEMBER 30, 19971999 1998 1997 1998 ---- ---- ---- ----------- ------- Revenues from hotel operations: Room revenue $14,165,01as defined by lease........................ $ 16,113,55414,342 $ 4,496,300 $ 5,139,800 Food and beverage revenue 319,603 822,949 117,541 254,71213,464 Other revenue 735,243 1,097,592 39,908 374,663 ------------ ------------ ------------ ------------revenue........................................... 1,500 1,098 -------- -------- Total revenues 15,219,863 18,034,095 4,653,749 5,769,175 ------------ ------------ ------------ ------------.................................. 15,842 14,562 Expenses: Departmental expenses: Rooms 4,057,132 5,555,192 1,575,555 2,490,028 Food and beverage 284,503 670,376 144,524 (147,904) General and administrative 2,196,370 2,597,002 611,129 1,113,007 Advertising and promotion 884,120 1,407,838 216,683 578,867 Utilities 685,497 983,946 221,720 439,103 Repairs and maintenance 2,071,050 1,017,951 993,965 534,763 Real estate, personal property taxes, and insurance 593,164 -- 275,311 --Operating expenses...................................... 7,117 5,906 Percentage rent -- 6,807,504 -- 1,863,152 Interest expense 1,291,519 -- 291,410 -- Depreciation 823,279 -- 229,927 -- ------------ ------------ ------------ ------------lease expense................................ 6,034 6,115 Advertising............................................. 1,087 922 Other expenses.......................................... 2,115 3,828 -------- -------- Total expenses 12,886,634 19,039,809 4,607,612 6,871,016 ------------ ------------ ------------ ------------.................................. 16,353 16,771 -------- -------- Net income (loss) ................................................ $ 2,333,229(511) $ (1,005,714) $ 46,137 $ (1,101,841) ============ ============ ============ ============(2,209) ======== ========
See accompanying notes to financial statements. 10 12 INNSUITES HOTELS, INC. STATEMENTS OF CASH FLOWS
PREDECESSOR ----------- FOR THE NINE FOR THE EIGHT MONTHS ENDED MONTHS ENDED SEPTEMBER 30, SEPTEMBER 30, 1997 1998 ---- ---- CASH FLOWS FROM OPERATING ACTIVITIES Net income (loss) $2,333,229 $(1,005,714) Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 858,227 -- (Increase) decrease in: Accounts receivable (145,514) (79,634) Inventories (53,600) (304,547) Cash held in escrow (396,853) -- Other assets -- (254,392) Payments on behalf of the Partnership -- (3,114,510) (Increase) decrease in: Accounts payable 192,719 746,495 Bank overdraft -- (199,235) Accrued expenses (44,208) (608,940) Percentage rent payable -- 3,299,510 ----------- ----------- Net cash provided by operating activities 2,744,000 (1,520,967) ----------- ----------- CASH FLOWS FROM INVESTING ACTIVITIES Purchase of furniture, fixtures, and equipment (205,114) -- Transfer of net assets -- 711,847 ----------- ----------- Net cash used by investing activities (205,114) 711,847 ----------- ----------- CASH FLOWS FROM FINANCING ACTIVITIES Increase of mortgage notes payable (453,116) -- Increase in loans from affiliates 363,855 941,845 Purchase of partners' capital (1,018,872) -- Distributions (1,208,872) -- Line of credit 40,000 42,000 Other (679,248) -- ----------- ----------- Net cash (used) provided by financing activities (2,341,058) 983,845 ----------- ----------- Net change in cash and cash equivalents 197,828 234,725 Cash and cash equivalents at beginning of period 628,797 322,095 ----------- ----------- Cash and cash equivalents at end of period $ 826,625 $ 556,820 =========== ===========
See accompanying notes to financial statements. 11 13 INNSUITES HOTELS, INC. NOTES TO FINANCIAL STATEMENTS EIGHT MONTHS ENDED SEPTEMBER 30, 1998 (UNAUDITED) 1. DESCRIPTION OF BUSINESS: InnSuites Hotels, Inc., formerly known as Realty Hotel Lessee Corp. (the Lessee), manages and operates full and limited service hotels located in Arizona and California pursuant to the terms of percentage leases with RRF Limited Partnership (the Partnership) and RRF Sub Corp., a wholly-owned subsidiary of the Trust (collectively, the Lessor). 2. ORGANIZATION: The Lessee commenced operations on January 31, 1998. The Lessor acquired seven of the hotel properties as of January 31, 1998, one as of February 1, 1998, one as of April 29, 1998, and one as of June 1, 1998. The predecessor to the Lessee's business consisted of the entities which owned the seven initial hotels. 3. BASIS OF PRESENTATION: These financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The Lessee operates on a calendar year basis, and accordingly, its financial information is presented on that basis. The financial statements for 1997 represent the predecessor's financial statements and are not comparable in all respects with the financial statements of the Lessee. Operating results for the eight- and three-month periods ended September 30, 1998 are not necessarily indicative of the results that may be expected for the year ended December 31, 1998. For further information, refer to the predecessor's consolidated financial statements and footnotes thereto included in the Trust's Annual Report on Form 10-K for the period ended January 31, 1998. 4. PERCENTAGE LEASE AGREEMENTS: The Lessee leases ten hotels (the Hotels) from the Partnership and RRF Sub Corp., pursuant to long-term leases (the Percentage Leases). The Hotels are located in Phoenix, Tempe, Scottsdale, Flagstaff, Tucson (2), and Yuma, Arizona; and Buena Park, Ontario, and San Diego, California. In August 1998, the Lessee and Lessor amended the terms of the Percentage Leases modifying the interim calculations of percentage rent and the expiration dates of the agreements. The Percentage Leases expire on May 31, 2007, subject to earlier termination on the occurrence of certain contingencies, as defined. The Percentage Leases do not contain renewal terms. The Lessee is required to pay the higher of a minimum rent, as defined, or a percentage rent. Percentage rent applicable to room and other hotel revenue varies by lease and is calculated on a quarterly basis by multiplying fixed percentages by the actual quarterly amounts of such revenues over specified threshold amounts. Percentage rent related to food and beverage revenues is at 5% of such revenues in excess of $200,000 for all of the Percentage Leases. Both the threshold amounts used in computing percentage rent and minimum rent are subject to annual adjustments beginning January 1, 1999 based on increases in the United States Consumer Price Index. 12 14 Other than real estate and personal property taxes, casualty insurance and capital improvements, which are obligations of the Lessor, the Percentage Leases require the Lessee to pay all costs and expenses incurred in the operation of the Hotels. The Percentage Leases require the Lessee to indemnify the Lessor against all liabilities, costs and expenses incurred by, imposed on or asserted against the Lessor in the normal course of operating the Hotels. Future minimum rent (ignoring CPI increases) to be paid by the Lessee under the Percentage Leases at June 30, 1998 for each of the years in the period 1998 to 2002 and in total thereafter is as follows:
1998 $ 1,703,000 1999 6,850,000 2000 6,850,000 2001 6,850,000 2002 6,850,000 Thereafter 30,254,000 ----------- $59,357,000 ===========
Rent expense for the eight months ended September 30, 1998 was $6,807,504 of which approximately $2,045,004 was in excess of minimum rent. 5. PRO FORMA FINANCIAL INFORMATION: The following unaudited pro forma condensed statements of operations for the nine-month periods ended September 30, 1998 and 1997 are presented as if the Lessee leased and operated from January 1, 1997 all of the Hotels owned by the Partnership as of September 30, 1998. The pro forma condensed statements of operations do not purport to present what actual results of operations would have been if the Hotels were operated by the Lessee pursuant to the Percentage Leases from January 1, 1997 or to project results for any future period.
(UNAUDITED) NINE MONTHS ENDED SEPTEMBER 30, 1998 1997 --------------------- (IN THOUSANDS) Room revenue $18,208 $17,912 Food and beverage revenue 953 1,008 Other revenue 1,170 920 ------- ------- Total revenues 20,332 19,840 ------- ------- Departmental expenses of hotels 7,170 6,715 Percentage lease expense 6,808 7,385 Other expenses 7,954 8,156 ------- ------- Total expenses 21,937 22,256 ------- ------- Net loss $(1,605) $(2,416) ======= =======
13 15 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. GENERAL On February 1, 1998,The following discussion should be read in conjunction with the Partnership acquired 100%Innsuites Hospitality Trust condensed consolidated financial statements, the Innsuites Hotels, Inc. (the "Lessee") results of the ownership interestsoperations, and notes thereto appearing elsewhere in the Tucson St. Mary'sthis quarterly report, respectively. InnSuites Hotel and Resort for $10,820,000. The Partnership assumed $7,803,000 in mortgage debt and other obligations and issued 669,933 Class B limited partnership units to James F. Wirth, Trustee, Chairman, President and Chief Executive Officer ofHospitality Trust (the "Trust") is a real estate investment trust which owns the Company ("Wirth"), and his wife (of which 28,800 units were subsequently paid to third parties as advisory fees), who collectively held all of the equity ownership interests in the Tucson St. Mary's hotel. On April 29,1998, the Partnership acquired the InnSuites Hotel San Diego for $5,148,000. The Partnership invested $1,448,000 in cash (of which $1,348,000 was drawn under the Company's secured revolving line of credit with Pacific Century Bank) and became obligated for $3,700,000 in seller financing in the form of two promissory notes secured by mortgage trust deeds on the property. On June 1, 1998, the Partnership acquired 100% of the ownership interests in an 185-suite InnSuites Hotel located in Buena Park, California for $7,100,000. The Partnership assumed $4,103,000 in mortgage debt and other obligations and issued 628,052 limited partnership units to Wirth and Steven S. Robson, Trustee of the Company (of which 13,034 units were subsequently paid to a third party as an advisory fee), who each held a 50% equity interest in the Buena Park hotel. At October 31, 1998, the Company owned interests in nine hotels through its sole general partner interest in theRRF Limited Partnership (the "Partnership") and 100% of a tenth hotel through RRF Sub Corp., a wholly-owned subsidiary of the Company. (Unless the context indicates otherwise, all references to the Partnership shall include RRF Sub Corp.) In order for the CompanyTrust to qualify as a real estate investment trust under the Internal Revenue Code of 1986, as amended (a "REIT"), neither the CompanyTrust nor the Partnership can operate the hotels. Therefore, each of the hotels is leased to, and operated by, InnSuites Hotels, Inc.the Lessee (formerly known as Realty Hotel Lessee Corp., the "Lessee") pursuant to a Percentage Lease. Each Percentage Lease obligates the Lessee to pay rent equal to the greater of a minimum rent or a percentage rent based on the gross revenues of each hotel. The Lessee also holds the franchise agreement for each hotel. The Lessee is owned 9.8% by InnSuites Innternational Hotels, Inc., an entity owned by Mr.James F. Wirth and his wife. The Company'sTrust's principal source of revenue is distributions from the Partnership, which are dependent upon lease payments from the Lessee pursuant to the Percentage Leases. The Lessee's ability to make payments to the Partnership pursuant to the Percentage Leases is dependent primarily upon the operations of the hotels. At July 31, 1999, the Company owned a 42% interest in the ten hotels (the "Hotels") through its sole general partner's interest in the Partnership. This change in ownership resulted from the following transactions: 11 On March 15, 1999, the Trust purchased 1 million additional general partner units in the Partnership for $2 million. This transaction was funded by Mr. Wirth who provided an unsecured loan to the Trust of $2 million at 7% interest payable annually beginning March 15, 2000. The unpaid principal balance and accrued interest is due on March 15, 2004. On April 2, 1999, the Partnership loaned the Trust $2.615 million. Annual interest only payments are due on March 1 of each year and are based on a 7% interest rate. The unpaid principal balance is due at maturity on April 2, 2006. The Trust used the proceeds of that loan to purchase 1.3 million general partner units in the Partnership. The money lent by the Partnership was generated by refinancing the Northern Phoenix hotel and borrowing an additional $1.75 million that was secured by a mortgage on that property. The original mortgage note was restructured to match the terms of the refinanced note, which bears interest at 8.25% and matures on April 1, 2014. Monthly principal and interest payments began on April 1, 1999. As of April 2, 1999, the Trust sold the Scottsdale property to the Partnership for its appraised value of approximately $7 million in exchange for 1.6 million general partner units. The Trust's primary source of revenue is rent payments by the Lessee under Percentage Leases covering all the Hotels in operation. The expenses of the Trust consist of property taxes, insurance, corporate overhead, interest on mortgage debt and depreciation of the Hotels. The Percentage Leases provide for the payment of base rent and percentage rent. For the six-month period ended July 31, 1999, base rent and percentage rent in the aggregate amount of $5.4 million was earned by the Trust. The principal determinant of percentage rent is the Lessee's room revenues at the Hotels, as defined by the Percentage Leases. Therefore, management believes that a discussionreview of the pro forma operating resultshistorical performance of the Lessee is important to an understandingoperations of the business of the Company. The following discusses (i) the Company's pro forma results of operations for the nine months ended October 31, 1998 and October 31, 1997; and (ii) the Lessee's pro forma results of operations for the nine months ended September 30, 1998 and September 30, 1997. 14 16 RESULTS OF OPERATIONS ADOPTION OF EITF 98-9 In May 1998, the Financial Accounting Standards Board's Emerging Issues Task Force (the "EITF") issued EITF number 98-9, "Accounting for Contingent Rent in Interim Financial Periods" ("EITF 98-9"). EITF 98-9 provides that a lessor shall defer recognition of contingent rental income in interim periods until specified annual targets that trigger the contingent income are met. In the second quarter, the Company adopted the provisions of EITF 98-9 and electedoperating Hotels, particularly with respect to restate the first quarter results of 1998 in accordance with the new pronouncement. The effect of the change on the three months ended April 30, 1998 was to decrease lease revenues of $1,053,000 and, therefore, net income applicable to shareholders by $262,000 ($.16 per share -- basic and diluted) to income of $173,000 ($.10 per share -- basic and diluted). Effective August 1, 1998, the Company amended its percentage lease agreements to eliminate the annualization of interim hotel revenues. As a result, in the third quarter the Company recognized as revenues $738,674 of previously deferred lease revenues. During the third quarter, accounting for contingent rent under EITF 98-9 was rescinded. As such, the Company will not restate the first quarter results of fiscal 1999. PRO FORMA RESULTS OF OPERATIONS FOR THE CONSOLIDATED COMPANY For the nine months ended October 31, 1998, the Company had pro forma revenues of $8.3 million compared to $7.5 million for the nine months ended October 31, 1997, an increase of $.8 million (10.7%). This was due to a $.8 million increase in Percentage Lease revenues in 1998 caused by a 3.0% increase in occupancy, at the hotels and a $1.54 increase in the average daily rate (ADR) at("ADR"), calculated as total room revenue divided by number of rooms sold, and revenue per available room, calculated as total room revenue divided by number of rooms available (known as "REVPAR"), is appropriate for understanding revenue from the hotels. Total expenses increased $.9 million from $7.3 millionPercentage Leases. ADR improved due to the acquisitions in the nine months ended October 31, 1997 to $8.2 millionprior year and the successful repositioning of those hotels as studio and two room suite hotels that contribute more revenue per available room. While occupancy declined slightly in 1999 (1.5%) due increased supply which exceeded demand growth, the nine months ended October 31, 1998. An increaseimproved ADR ($2.89) resulted in a REVPAR growth of $.6 million in general$.99 (2.2%). The following table shows certain historical financial and administrative expenses was due to increased legal and accounting and advisory expenses. Overall, the Company improved net income applicable to common shares to $.10 millionother information for the nine months ended Octoberperiods indicated.
For the Six Month Period Ended July 31, ------------------------------- 1999 1998 ----------- --------- Occupancy 64.4% 65.9% Average Daily Rate (ADR) $ 70.74 $ 67.85 Revenue per available room (REVPAR) $ 45.59 $ 44.60
No assurance can be given that the trends reflected in this data will continue or that Occupancy, ADR and REVPAR will not decrease as a decreaseresult of $.08 million (44%), from $.18 million for the nine months ended October 31, 1997 and earnings per common share (basic and diluted) declined to $.05 from $.09 for the same respective periods. PRO FORMAchanges in national or local economic or hospitality industry conditions. 12 RESULTS OF OPERATIONS OF LESSEE For the nine months ended September 30, 1998, the Lessee had pro forma revenues of $20.3 million compared to $19.8 million for the nine months ended September 30, 1997. This was due to consistent occupancy in 1998 and 1997 and a $3.09 increase in ADR from 1997 to 1998. Total expenses decreased from $22.6 million in the nine months ended September 30, 1997 to $21.9 million in the nine months ended September 30, 1998. Room revenues increased $.3 million, or 1.6%, from the nine months ended September 30, 1997 to the nine months ended September 30, 1998. This was driven by an increase in ADR of $1.54, along with a 3.0% increase in occupancy from period to period. This was attributable to the general improvement in the business travel and tourism industries, offset by some new competition in the markets where the hotels operate and the InnSuites' refurbishment program. Food and beverage revenue declined $.06 million or 5.4% from the nine months ended September 30, 1997 to the nine months ended September 30, 1998 relating to reduced food and beverage revenue at the Scottsdale and Tucson St. Mary's hotels and expansion of food service, including room service at two of the other hotels. Departmental expenses grew by $.46 million, or 6.0%, between the years because of increased payroll costs, general inflationary pressures and increased occupancy. These costs grew as a percentage of revenues from 33.8% in 1997 to 35.3% in 1998. 15 17 ACTUAL RESULTS OF OPERATIONS FOR THE CONSOLIDATED COMPANY Comparison of the ninesix months ended OctoberJuly 31, 1999 with 1998 with 1997(InnSuites Hospitality Trust) For the ninesix months ended OctoberJuly 31, 1998,1999, the CompanyTrust had revenues of $7.7$5.4 million compared to $1.4$4.8 million for the ninesix months ended OctoberJuly 31, 1997,1998, an increase of $6.3 million, reflecting the inclusion of lease revenues of $7.7 million in the nine months ending October 31, 1998 following the formation transactions and the absence of $1.4 million of revenue from rental of real estate held for sale (the Carbon & Carbide Building) which was sold in September 1997.$.6 million. Total current year expenses of $6.1$4.5 million representedfor the six months ended July 31, 1999 resulted in a $4.4 million$500,000 increase over expenses of $1.8$4.0 million infor the ninesix months ended OctoberJuly 31, 1998. General and administrative expenses include overhead charges for management, accounting, shareholder and legal services for the Trust. In comparing general and administrative expenses for the six months ended July 31, 1999 and 1998, general and administrative expenses increased $94,000 from $814,000 primarily due to a final settlement of accounting and legal charges associated with the Trust's closing of the Cleveland, Ohio office. Interest expense increased by $344,000 in comparing the six months ended July 31, 1999 and 1998 due to inclusiona combination of $1.8renegotiating lower interest rates and the addition of $3.1 million in depreciation, $1.5 million in mortgage interest paid, $.83 million infixed mortgages and/or lines of credit. The proceeds of those borrowings were used for capital improvements, dividends and additional operational needs. Real estate and personal property taxes, insurance and ground rent paidincreased $90,000 in comparing the six months ended July 31, 1999 and $.5 million1998. The majority of the increase relates to the acquisition of the Buena Park and San Diego hotels. Additionally, the Trust incurred charges for directors and officers insurance in 1999. In comparing depreciation for the six months ended July 31, 1999 and 1998, depreciation increased $167,000 primarily due to the Trust's acquisitions of the Buena Park and San Diego hotels. The remainder of the increase resulted from an increase in capitalized refurbishment costs. When comparing other expenses for the six months ended July 31, 1999 and 1998, the Trust experienced a decrease of $304,000 in advisory fees paid to Mid-America ReaFund Advisors, Inc., a related party, which were all associated with the ownership of the hotels in the nine months ending October 31, 1998 compared to no similar expenses in the nine months ended October 31, 1997 when the Company owned no hotels. General and administrative expense increased $.8 million from $.2 million in the nine months ended October 31, 1997 to $1.0 million in the nine months ended October 31, 1998 due to increased expenses related to administering the hotel portfolio. Expenses related to the operation of the Carbon & Carbide Building of $1.4 million incurred in the nine months ending October 31, 1997 were not incurred in the nine months ending October 31, 1998 due to the sale of that buildingMid-America ReaFund Advisors, Inc. ("MARA") to the Partnership in September 1997. Net1999. MARA was formerly the Trust's advisory company. The Trust had net income before minority interest of $1.5 million$905,000 in the ninesix months ended OctoberJuly 31, 19981999, which represented a $1.9 million improvement over$201,000 increase from the $.4 million loss incurred$704,000 earned in the ninesix months ended OctoberJuly 31, 1997.1998. After deducting minority interest of $1.4 million,$563,000, the Trust had net income applicableattributable to common shares of $.12 millionbeneficial interest of $342,000 and income per share of $.15 for the six months ended July 31, 1999. This amount represented a $267,000 increase in the net income earned for the quarter ended July 31, 1999 compared to the net income earned for the quarter ended July 31, 1998. As discussed previously in the notes to the financial statements, an accounting change proposed by the Emerging Issues Task Force required that contingent rent only be recognized when specified targets that trigger the increases are met. After the second quarter of 1998, the Percentage Lease agreements were modified to reflect this accounting change. The recalculation of revenues for the six-month period ended July 31, 1998 set forth below depicts what revenues would have been if they had been calculated using the terms of the modified Percentage Lease agreements. As demonstrated below, the Trust is performing better than last year for the same time period with regards to net income and earnings per shareshare. Additionally, it is particularly important to note that the Trust's interest in the Partnership has increased to 42% as of $.07July 31, 1999 compared to an interest of 15% as of July 31, 1998. The Trust's weighted average ownership in the Partnership during the six-month period ended July 31, 1999 was 36% compared with 14% for the nine monthssix-month period ended OctoberJuly 31, 1998 represented an increase of $.51 million over the $.39 million loss ($.38 per share) incurred1998. 13
(amounts in thousands except for per share data) July 31, July 31, July 31, 1999 1998 1998 Recalculated As Reported in 10Q Revenues ........................................ $5,388 $4,323 $4,751 Net income before minority interest ............. 905 299 704 Minority interest ............................... 563 246 629 ------ ------ ------ Net income attributable to shares of beneficial interest .................... $ 342 $ 53 $ 75 Earnings per share - basic ...................... $ .15 $ .03 $ .04 Weighted average number of shares outstanding-basic ...................... 2,311 1,668 1,668
The Scottsdale hotel is highly seasonal with best results in the nine months ended October 31, 1997. Fundsfirst quarter. The reduction of the Scottsdale ownership from Operations (FFO), which represents net income plus non-cash charges, including depreciation and amortization, increased from ($.39) million or ($.38) per share100% to 42% reduced the Trust's earnings in the nine months ended October 31, 1997 to $3.4 million or $.36 per share/unitfirst quarter but will result in less seasonality in the nine months ended October 31, 1998. Cash available for distribution (CAD) which is FFO less amortizationsecond, third and fourth quarters. Buena Park and San Diego are more seasonal operations that traditionally contribute greater amounts of debt and reserves for repairs and replacements (4%income in the second quarter of gross revenue) was $1.4 million or $.15 per share/unit for the nine months ended October 31, 1998Trust's fiscal year compared to $.38 millionthe first quarter. The changes in percentage rent allocation and $(.38) per share for the nine months ended October 31, 1997.repositioning of the Buena Park and San Diego hotels should provide less seasonality than the Trust has experienced historically. Comparison of the quarter ended OctoberJuly 31, 1999 with 1998 with 1997(InnSuites Hospitality Trust) For the quarter ended OctoberJuly 31, 1998,1999, the CompanyTrust had revenues of $2.9$2.1 million compared to $.3$2.0 million for the quarter ended OctoberJuly 31, 1997,1998, an increase of $2.6 million, reflecting the inclusion of lease revenues of $2.9 million in the quarter ending October 31, 1998 following the formation transactions and the absence of $.3 million of revenue from rental of real estate held for sale (the Carbon & Carbide Building) which was sold in September 1997.approximately $100,000. Total expenses of $2.1also increased approximately $100,000 to $2.2 million infor the quarter ended OctoberJuly 31, 1998 represented a $1.61999 from $2.1 million increase over expenses of $.5 million infor the quarter ended OctoberJuly 31, 19971998. General and administrative expenses include overhead charges for management, accounting, shareholder and legal services for the Trust. In comparing general and administrative expenses for the quarters ended July 31, 1999 and 1998, general and administrative expenses increased $7,000 from $383,000 primarily due to inclusiona final settlement of $.74accounting and legal charges associated with the Trust's closing of the Cleveland, Ohio office. Interest expense increased by $192,000 comparing the quarters ended July 31, 1999 and 1998, due to the addition of $3.1 million in depreciation, $.45 million in mortgage interest paid, $.2 million in other interest paid, $.28 million infixed mortgages and/or lines of credit. The proceeds of those borrowings were used for capital improvements, dividends and additional operational needs. Real estate and personal property taxes, insurance and ground rent paiddecreased $56,000 in comparing the quarters ended July 31, 1999 and $.18 million1998. A majority of the decrease is attributable to a reduction in property tax expense associated with the Flagstaff property. In comparing depreciation for the quarter ended July 31, 1999 and 1998, depreciation increased $68,000 primarily due to the acquisitions of the San Diego and Buena Park hotels, which occurred during the first and second quarters of 1998, respectively. The remainder of the increase is attributable to an increase in capitalized refurbishment costs. 14 When comparing other expenses for the quarters ended July 31, 1999 and 1998, the Trust experienced a decrease of $160,000 in advisory fees paid to Mid-America ReaFund Advisors, Inc., which were all associated with the ownership of the hotels in the quarter ending October 31, 1998 compared to no similar expenses in the quarter ended October 31, 1997 when the Company owned no hotels. General and administrative expense increased $.15 million from $.06 million in the quarter ended October 31, 1997 to $.21 million in the quarter ended October 31, 1998 due to increased expenses related to administering the hotels. Expenses related to the operation of the Carbon & Carbide Building of $.39 million incurred in the quarter ending October 31, 1997 were not incurred in the quarter ending October 31, 1998 16 18 due to the sale of that buildingMARA to the Partnership in September 1997. Net incomefiscal year 1999. Considering all of the changes and acquisitions mentioned above, the Trust had a net loss before minority interest of $.84 million$88,000 in the quarter ended OctoberJuly 31, 1998 represented1999, a $1.09 million increase over$14,000 increased loss from the $.25 million$74,000 loss incurredreported in the quarter ended OctoberJuly 31, 1997.1998. After deducting minority interest of $.79 million,$51,000, the Trust had a net incomeloss applicable to common shares of $.045 millionbeneficial interest of $37,000 and incomea loss per share of $.02 for the quarter ended OctoberJuly 31, 1998 represented an increase1999 compared with a loss of $.29 million over the $.25 million$98,000 and a loss ($.24 per share) incurred in the quarter ended October 31, 1997. FFO increased from ($.25) million or ($.24) per share in the quarter ended October 1, 1997 to $1.58 million or $.16 per share/unit in the quarter ended October 31, 1998. Cash available for distribution (CAD) which is FFO less amortization of debt and reserves for repairs and replacements (4% of gross revenue) was $(.88) million or $(.09) per share/unit$.05 for the quarter ended OctoberJuly 31, 1998. The reduction in net loss is attributable to the reduction in the ownership of the Scottsdale hotel from 100% to 42% in the first quarter of 1999. Funds from Operations (FFO) The Trust notes that industry analysts and investors use Funds From Operations ("FFO") as another tool to evaluate and compare equity REITs. The Trust also believes it is meaningful as an indicator of net income excluding most non-cash items and provides information about the Trust's cash available for distributions, debt service and capital expenditures. The Trust follows the March 1995 interpretation of the National Association of Real Estate Investment Trusts ("NAREIT") definition of FFO which is calculated (in the Trust's case) as net income plus depreciation and amortization, and loss on disposals and extraordinary items, if applicable. Other non-cash expenses such as stock option expense have not been added back in Funds from Operations. FFO does not represent cash flow from operating activities in accordance with generally accepted accounting principles ("GAAP") and is not indicative of cash available to fund all of the Trust's cash needs. FFO should not be considered as an alternative to net income or any other GAAP measure as an indicator of performance and should not be considered as an alternative to cash flows as a measure of liquidity. In addition, the Trust's FFO may not be comparable to other companies' FFO due to differing methods of calculating FFO and varying interpretations of the NAREIT definition.
FUNDS FROM OPERATIONS (FFO) For the Six-Month Period Ended July 31 (unaudited) ------------------------------------- (amounts in thousands) 1999 1998 1998 Recalculated Reported ------- ------------ --------- Net Income attributable to common stockholders $342 $ 53 $ 75 Depreciation and Amortization (Trust's portion) 500 118 118 ---- ---- ---- Funds from Operations (FFO) $842 $171 $193 ==== ==== ====
FFO reported increased from $193,000 in the period ended July 31, 1998 (recalculated at $171,000) to $842,000 for the period ended July 31, 1999. As noted above, FFO is a common tool used to measure the ability of a REIT to provide funds for various operating, investing, and capital improvement activities. The increase in FFO attributable to the six months ended July 31, 1999 over the six months ended July 31, 1998 shows the positive contribution the repositioned Hotels have made to the operating performance of the Trust. 15 Comparison of the period ended June 30, 1999 with 1998 (InnSuites Hotels, Inc.-Lessee) For the six months ended June 30, 1999, the Lessee had revenues of $15.8 million compared to $(.25)$14.6 million and $(.24) per share for the quartersix months ended October 31, 1997.June 30, 1998. This 8.2% increase was due to improvements in ADR from $67.85 to $70.74 and a $400,000 increase in food and beverage sales. Total expenses decreased from $16.8 million to $16.4 million. Room revenues at the Hotels increased $878,000, or 6.5%, from the six- months ended June 30, 1998 to the six-months ended June 30, 1999. This increased revenue reflects the continued growth of the repositioned hotels at Tucson St. Mary, Arizona and Buena Park and San Diego, California and the influence of tourism in the southern Arizona hotels during the winter months. Continuing efforts to enhance the properties through refurbishment programs continues to show a positive effect on guests and referrals. Operating, advertising, and other expenses decreased by $337,000, or 3.2%, between the periods because of the repairs and repositioning costs incurred in 1998. These costs decreased as a percentage of revenues from 73% in 1998 to 65% in 1999. Rent expense also decreased by 1.3% due to the previously discussed changes in the Percentage Leases. LIQUIDITY AND CAPITAL RESOURCES Outstanding mortgage debt increased from $17.7 million at January 31, 1998The Trust, through its ownership interest in the Partnership, will have its proportionate share of the benefits and obligations of the Partnership's ownership interests in the Hotels. The Trust's principal sources of cash to $23.4 million at October 31, 1998 duemeet its cash requirements, including distributions to mortgage debt assumed or incurred relatedits shareholders, will be its share of the Partnerships' cash flow. The Partnership's principal source of revenue will be rent payments under the Percentage Leases. The Lessee's obligations under the Percentage Leases are unsecured and its ability to make rent payments to the acquisitionsPartnership under the Percentages Leases, and the Trust's liquidity, including its ability to make distributions to its shareholders, will depend upon the ability of the Tucson St. Mary's, San Diego and Buena Park hotels.Lessee to generate sufficient cash flow from hotel operations. During the second quarter, the cash payments exceeded $1.7 million dollars on rent receivables. Beyond the 4% reserve for refurbishment and replacements set aside annually, approximately $140,000 will be spent in the Company has no present commitmentsnext quarter for extraordinary capital expenditures other than $350,000the Nova Front Desk systems in anticipatedresponse to potential computer systems problems associated with the Year 2000; an ongoing expenditure totaling $450,000 for refurbishing costs at the recently acquired InnSuitesSan Diego hotel will also be incurred in future quarters. The Trust intends to acquire and develop additional hotels and expects to incur indebtedness to fund those acquisitions and developments. The Trust may also incur indebtedness to meet distribution requirements imposed on a REIT under the Internal Revenue Code to the extent that working capital and cash flow from the Trust's investments are insufficient to make the required distributions. The terms of the Credit Facility discussed below permit borrowings for that purpose, but impose certain limitations on the Trust's ability to engage in other borrowings. 16 The Trust maintains a Credit Facility with Pacific Century Bank to assist it in its funding of the acquisition and development of additional hotels and for certain other business purposes. Borrowings under the Credit Facility are secured by first mortgages on three of the Hotels. The Trust has drawn $11.3 million from its line of credit, which bears interest at a variable interest rate. By its terms, the Credit Facility will expire in approximately two years, subject to renewal. The terms of the Credit Facility require the Partnership to maintain a net worth of not less than $15 million and, as of the end each fiscal quarter, maintain a debt to net worth ratio of not greater than 1.5 to 1.0, and a net operating income to debt service relating to encumbered properties ratio of not less than 1.25 to 1.0. The Trust may prepay the Credit Facility, subject to a prepayment penalty of $250 plus a yield-maintenance penalty. During the term of the Credit Facility, the Trust may not further encumber its collateral, sell its collateral, change the nature of its business, or unreasonably suspend its business. The Trust is in negotiations with its lenders to adjust its covenant requirements. The Trust may seek to increase the amount of its Credit Facility, negotiate additional credit facilities, or issue debt instruments. Any debt incurred or issued by the Trust may be secured or unsecured, long-term, medium-term or short-term, bear interest at a fixed or variable rate and be subject to such other terms as the Trust considers prudent. The Trust will acquire or develop additional hotels only as suitable opportunities arise, and the Trust will not undertake acquisition or redevelopment of properties unless adequate sources of financing are available. Funds for future acquisitions or development of hotels are expected to be derived, in whole or in part, from borrowings under the Credit Facility or other borrowings or from the proceeds of additional issuances of shares of beneficial interest or other securities. There is not an agreement or understanding to invest in any other properties, and there can be no assurance that the Trust will successfully acquire or develop additional hotels. The Partnership will contribute to a Capital Expenditures Fund on a continuing basis, from the rent paid under the Percentage Leases, an amount equal to 4% of the Lessee's revenues from operation of the Hotels. The Capital Expenditures Fund is intended to be used for capital improvements to the Hotels and refurbishment and replacement of furniture, fixtures and equipment, in addition to other uses of amounts in the Fund considered appropriate from time to time. The Partnership anticipates making similar arrangements with respect to future hotels that it may acquire or develop. During the six-month period ended July 31, 1999, the Hotels spent approximately $1.2 million for capital expenditures. The Trust considers the majority of these improvements to be revenue producing and therefore these amounts have been capitalized and are being depreciated over their estimated useful lives. The Hotels also spent $832,000 during the six month period ended July 31, 1999 on repairs and maintenance and these amounts have been charged to expense as incurred. Outstanding mortgage debt increased from $23.2 million at January 31, 1999 to $24.0 million at July 31, 1999 due to the mortgage debt increase and refinancing of the Northern Phoenix property. 17 INFLATION The Trust's revenues initially will be based on the Percentage Leases which will result in changes in the Trust's revenues based on changes in the underlying Hotel San Diego.revenues. Therefore, the Trust initially will be relying entirely on the performance of the Hotels and the Lessee's ability to increase revenues to keep pace with inflation. Operators of hotels in general, and the Lessee in particular, can change room rates quickly, but competitive pressures may limit the Lessee's ability to raise rates faster than inflation. The Trust's largest fixed expense is the depreciation of the investment in Hotel properties. The Trust's variable expenses, which are subject to inflation, represented approximately 28.8% of revenues in six-month period ended July 31, 1999. These variable expenses (general and administrative costs, as well as real estate and personal property taxes, insurance and ground rent) are expected to grow with the general rate of inflation. SEASONALITY The hotels'Hotels' operations historically have been seasonal. The six southern Arizona hotels and the Ontario, California hotel experience their highest occupancy rates in the first fiscal quarter and, to a lesser extent, the fourth fiscal quarter. The second fiscal quarter tends to be the lowest occupancy period at those six southern Arizona hotels. The Flagstaff, Arizona and San Diego and Buena Park, California hotels experience their highest occupancy rates in the second and third fiscal quarters. This seasonality pattern can be expected to cause fluctuations in the Company'sTrust's quarterly lease revenues under the Percentage Leases. The Company anticipates that its cash flow from the Lessee's operation of the hotels will be sufficient to enable the Company to make quarterly distributions at the rate of $.10 per share for at least the next twelve months. To the extent that cash flow from operations is insufficient during any quarter, because of temporary or seasonal fluctuations in lease revenue, the Company expects toTrust may utilize other cash on hand or borrowings to make those distributions. No assurance candistributions to its shareholders. The extent of the fluctuation of earnings related to seasonality of the Hotels is anticipated to be givenleveled by the fact that the Company will make distributions inTrust's ownership of the future atScottsdale hotel (which shows one of the indicated rate, or at all.highest seasonal fluctuations) has been reduced to 42% from 100%. At the same time, the Trust's ownership of the other Hotels, including the California properties (which are less seasonal and have a different high season) was increased from an average of 14.4% to 42% as of July 31, 1999. YEAR 2000 COMPLIANCE The Year 2000 problem is the result of computer programs having been written using two digits instead of four digits to define the applicable year. Any of the Company's computer programs that have date-sensitive software may recognize a date using "00" as the year 1900 rather than the Year 2000. This could potentially result in a system failure or miscalculations, causing disruptions of operations and normal business activity. The CompanyTrust and the Lessee are currently in the process of upgradinghave upgraded their computer accounting programs and have commenced installing athe Lessee is completing the installation of new property management systemsystems along with necessary hardware. These new systems have been warranted to be Year 2000 compliant. The CompanyTrust has estimated the total cost whichthat will be incurred in connection with these installations to be approximately $400,000, which will be capitalized and amortized over seven years. To date, the Trust has spent $260,000 toward the completion of these installations and anticipates completing the project by October 1999. The CompanyTrust believes that such costs will not result in a material adverse effect on its financial condition or results of operations. TheseWhile these new systems represent virtually all of the Company'sTrust's computer systems. However,systems, the CompanyTrust and the Lessee cannot predict the effect of the Year 2000 problem on vendors, customers and other entities with which the Company transactsTrust and the Lessee transact business, and there can be no assurance that the effect of the Year 2000 problem on such entities will not adversely affect the Company'sTrust's operations. 17Although the Trust is not aware of any threatened claims related to the Year 2000, the Trust may become subject to litigation arising from such claims, and depending on the outcome, such litigation could have a material adverse effect on the Trust. It is not clear whether the Trust's insurance coverage would be adequate to offset these and other business risks related to the Year 2000. 1918 In the event of any failure of any of the computer systems, the Trust and the Initial Lessee intend to perform necessary functions without the aid of the affected computer systems until any Year 2000 problems are resolved. FORWARD-LOOKING STATEMENTS Certain statements in this Form 10-Q constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. The CompanyTrust intends that such forward-looking statements be subject to the safe harbors created by such Acts. Those forward-looking statements include statements regarding the intent, belief or current expectations of the Company,Trust, its Trustees or its officers in respect of (i) the declaration or payment of dividends; (ii) the leasing, management or operation of the hotels;Hotels; (iii) the adequacy of reserves for renovation and refurbishment; (iv) the Company'sTrust's financing plans; (v) the Company'sTrust's position regarding investments, acquisitions, financings, conflicts of interest and other matters; (vi) the Company'sTrust's continued qualification as a REIT; and (vii) trends affecting the Company'sTrust's or any hotel'sHotel's financial condition or results of operations. The words and phrases "looking ahead", "we are confident", "should be", "will be", "predicted", "believe", "expect"expect", "anticipate"" anticipate" and similar expressions identify forward-looking statements. These forward-looking statements reflect the Company'sTrust's current views in respect of future events and financial performance, but are subject to many uncertainties and factors relating to the operations and business environment of the hotels whichHotels that may cause the actual results of the CompanyTrust to differ materially from any future results expressed or implied by such forward-looking statements. Examples of such uncertainties include, but are not limited to: fluctuations in hotel occupancy rates; changes in room rental rates which may be charged by the Lessee in response to market rental rate changes or otherwise; interest rate fluctuations; changes in federal income tax laws and regulations; competition; any changes in the Company'sTrust's financial condition or operating results due to acquisitions or dispositions of hotel properties; real estate and hospitality market conditions; hospitality industry factors; and local or national economic and business conditions, including, without limitation, conditions which may affect public securities markets generally, the hospitality industry, or the markets in which the CompanyTrust operates or will operate. The Company undertakes noTrust does not undertake any obligation to update publicly or revise any forward-looking statements whether as a result of new information, future events or otherwise. Pursuant to Section 21E(b)(2)(E) of the Securities Exchange Act of 1934, the qualifications set forth hereinabove are inapplicable to any forward-looking statements in this Form 10-Q relating to the operations of the Partnership. 18ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK. The Trust is exposed to interest rate risk primarily as a result of its mortgage notes payable, notes payable to banks and notes payable to related parties. The proceeds from these loans were used to maintain liquidity, fund capital expenditures and expand the Trust's real estate investment portfolio and operations. The Trust's interest rate risk management objective is to limit the impact of interest rate changes on earnings and cash flows and to lower its overall borrowing costs. To achieve its objectives, the Trust borrows using fixed rate debt, when possible. The Trust could enter into derivative financial instruments such as interest rate swaps, caps and treasury locks in order to mitigate its interest rate risk on a related financial instrument. To date, the Trust has not entered into any such derivative transactions. The Trust's interest rate risk is monitored using a variety of techniques. There have been no significant changes in the Trust's debt structure during the three and six-month periods ended July 31, 1999. 2019 PART II OTHER INFORMATION ITEM 5. OTHER INFORMATION. Effective September 23, 1998,4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS. On July 12, 1999, the Company changedTrust held its nameAnnual Meeting of Shareholders to InnSuites Hospitalityconsider the election of Trustees and the adoption and approval of an amendment to the Second Amended and Restated Declaration of Trust. Prior to such meeting, the Trust provided notice of the Annual Meeting and solicited proxies through the Trust's definitive Proxy Statement, dated June 1, 1999, wherein the considered transactions were described to recognize the Company's focus onshareholders. Shareholders representing 1,968,266 of the ownershipvoting shares of the Trust were present at the Annual Meeting, in person or by proxy, representing a quorum for such Annual Meeting. The considered transactions were properly placed before the shareholders for adoption and operationapproval. Following the votes of hotels. To reflect the name change,shareholders, such votes were certified by the Company changed its New York Stock Exchange ticker symbolInspector of Election of the Annual Meeting as follows:
ABSTENTION AND FOR AGAINST BROKER NON-VOTES ------ ----------- ---------------- ELECTION OF TRUSTEES: Edward G. Hill ....................................... 1,926,972 0 41,294 Steven S. Robson ..................................... 1,926,372 0 41,894 Adoption and approval of amendment to Second Amended and Restated Declaration of Trust ............................. 1,924,965 34,128 9,172
The amendment to "IHT".the Second Amended and Restated Declaration of Trust was adopted and approved and all of the nominees for Trustee were elected by the requisite majorities. ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K. (a) EXHIBIT NUMBER EXHIBIT ------ ------- 3.1 Second Amended and Restated Declaration of Trust, (incorporatedas further amended on July 12, 1999. 10.1 Promissory Note dated June 14, 1999 by reference to Annex AInnSuites Hospitality Trust in favor of the Company's definitive Proxy Statement, filed with the Securities and Exchange Commission on May 5, 1998).James F. Wirth. 10.2 Promissory Note dated July 27, 1999 by InnSuites Hospitality Trust in favor of James F. Wirth. 27.1 Financial Data Schedule. (1) - ---------- (1) Filed only in electronic format pursuant to Item 601(c) of Regulation S-K. (b) REPORTS ON FORM 8-K. 1.No Current ReportReports on Form 8-K were filed September 2, 1998, in connection withon behalf of the acquisition of interests in a Buena Park, California hotel property.Trust during the quarter ended July 31, 1999. 20 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 thereunto duly authorized. Dated: December 15, 1998September 14, 1999 INNSUITES HOSPITALITY TRUST (Registrant) By: -------------------------------------------- Gregory D. Bruhn,/s/ Marc E. Berg ----------------------------------------- Marc E. Berg, Executive Vice President, Chief Financial Officer, Treasurer and Secretary 19