Exhibit 99.1
Interstate Hotels & Resorts
1. Global management company with operations in five countries
2. Largest independent hotel management company in North America
a. 300+ hotels, resorts, and conference centers
b. Nearly 72,000 rooms
3. Increased focus on hotel ownership
a. JV interests in 22 hotels
b. 100% ownership in 2 hotels
4. 33,000 employees worldwide
Interstate Overview
Hotel Management
• | 224 full-service hotels(1) |
• | 90 select-service hotels(1) |
• | International hotel operations |
• | Diverse group of more than 55 owners |
Real Estate
1. Joint venture interests in 22 hotels(1)
2. 100% ownership in 2 hotels
a. Hilton Concord
b. Residence Inn Pittsburgh Airport
BridgeStreet
• | 3,035 units(1) |
• | 15 North American markets |
• | London and Paris |
• | 20 Global Partners in 30 markets, offering more than 5,500 units |
1
Interstate Overview
Hotels
• | 314 hotels |
• | 71,789 rooms |
• | 41 states in USA, DC., Canada, and Russia | |||
Employees |
• | 70 senior-level executives |
• | Over 350 corporate office personnel |
• | 314 hotel general managers |
• | 2,000 field-based sales and marketing personnel |
• | More than 33,000 associates |
Sample of Owners
• | MeriStar Hospitality |
• | Sunstone |
• | Goldman Sachs |
• | CNL Hospitality |
• | Equity Inns |
• | Cigna |
• | RLJ |
• | Host Marriott |
Financial
• | Approximately $2 billion of managed hotel revenues |
• | Over $4 billion of manages assets |
• | Achieving 108% RevPAR market penetration index, YTD March 2005 |
—
(1)As of March 31, 2005
2
BridgeStreet Worldwide
1. | Wholly owned subsidiary of Interstate Hotels & Resorts, offering fully furnished one, two and three-bedroom apartments for stays of 30+ days |
2. Offers more than 8,500 corporate apartments including network of Global Partners
3. 15 regional offices in the U.S., plus London and Paris
4. 320 associates worldwide
5. 20 Global Partners in 30 markets
6. Projected 2005 revenues of $121M
7. Top clients
a. Accenture
b. Motorola
c. KPMG
d. Lehman Brothers
e. CSFB
Financial Highlights
(In millions, except per share amounts)
2004 | 2005 | |||||||
(actual) | (forecast) | |||||||
Revenue* | $ | 192 | $ | 211 | ||||
Adjusted EBITDA, excluding non recurring items, special charges and discontinued operations** | $ | 28 | $ | 32 | ||||
Diluted EPS | $ | (.19 | ) | $ | .27 | |||
Diluted EPS, excluding non recurring items, special charges and discontinued operations** | $ | .30 | $ | .35 | ||||
2005 | ||||||||
Adjusted EBITDA and certain cash related items: | (forecast) | |||||||
Adjusted EBITDA, excluding non recurring items, special charges and discontinued operations** | $ | 32 | ||||||
Cash Interest | $ | (5 | ) | |||||
Principal Amortization | $ | (5 | ) | |||||
Cash Taxes | $ | (2 | ) | |||||
Capital Expenditures | $ | (2 | ) |
* Revenue presented excludes other revenue from managed properties (reimbursable costs)
** See Schedule A attached at the end of this presentation for a reconciliation of non-GAAP financial measures.
3
Capital Structure
(As of March 31, 2005, in millions)
1. Refinanced bank facility, with a new $108 senior secured credit facility
a. $53 term loan
b. $55 rollover
c. Lowers average cost of debt by $1
2. Average cost of debt is 7.4%
Market Capitalization: | Debt | Maturity | Rate | |||||||||
Sr Term Loan | $ | 51.8 | Jan 2008 | LIBOR + 550 | ||||||||
Sr Revolver | $ | 25.0 | Jan 2008 | LIBOR + 550 | ||||||||
Non-recourse Note | $ | 3.7 | Dec 2010 | 12 | % | |||||||
Promissory Note | $ | 2.0 | Dec 2005 | — | ||||||||
Mortgage Debt | $ | 19.0 | Mar 2008 | LIBOR + 225 | ||||||||
Total Debt | $ | 101.5 | ||||||||||
Equity Market Cap (current) | $ | 139.4 | ||||||||||
Total Capitalization | $ | 240.9 | ||||||||||
Projected EBITDA | $ | 32.0 | ||||||||||
EBITDA Multiple | 7.5x |
Recent Transactions
(In millions)
Acquisitions
Sunstone Hotel Properties |
• | Manager of 54 hotels, primarily upper upscale and upscale |
• | $8 purchase price |
• | 20-year management contract |
• | $10 in management fees |
• | Acquired October 2004 |
Hilton Concord • | 329-room hotel in San Francisco, California, East Bay area |
• | Acquired February 2005 |
• | $29.15 purchase price; $19 mortgage |
• | Provides superior return on equity due to elimination of management fee |
4
Recent Transactions
(In millions)
Major Management Portfolio Additions
Goldman Sachs |
• | Sourced transaction for Goldman Sachs |
• | Participated in underwriting of transaction |
• | 10-year management contracts for 22 upscale hotels |
• | Participating in $75 renovation program and repositioning of portfolio |
Sale of Investment
Hilton San Diego Gaslamp |
• | Gain on Sale — $3.7 |
• | Original investment — $1.0 |
• | Equity Ownership – 17% |
Investment Highlights
• | Lodging industry recovery, return of the business traveler |
• | Organic growth from improving fundamentals |
• | Strategic growth through acquisitions |
• | Experienced senior management team |
Growth Strategy
(In millions)
Organic Growth
1. | 2005 RevPAR expected to increase 7.5% to 8.5% over 2004, resulting mostly from increases in ADR |
2. Increases in base management fees
a. | Interstate receives a portion of every incremental dollar of gross hotel revenue, whether from increases in ADR or occupancy |
3. Increases in incentive fees
a. Increases in ADR will drive incentive fee growth
b. 2004 incentive fees $10.2, up to $3.8 over 2003
c. 2005 incentive fees expected to be $11
d. Incremental $1 in EBITDA from incentive fees adds to $0.02 to EPS
4. BridgeStreet recovery
a. Expecting significant profit improvement
Increasing Real Estate Holdings
(In millions)
Investment Options
1. Joint venture partners
2. Opportunity fund partners
3. 100% ownership
a. Elimination of management fees provides for enhanced returns
Joint Venture Investment Criteria
1. $20 to $50 target acquisition price
2. 10% to 50% equity investment
3. 60% to 65% leverage through non-recourse financing
4. Above market management contract
5. Located in 40 of the top 50 MSAs
6. Will benefit from Interstate’s added value
a. Operational/marketing expertise
b. Economies of scale
c. Re-branding capabilities
d. Product repositioning
Acquisition Criteria – 100% ownership
1. $10 to $35 target acquisition price
2. Full-service, upscale hotels
3. 60% to 65% leverage through non-recourse financing
4. 200 to 500 rooms
5. 40 of the top 50 MSAs
6. Hilton, Marriott and Starwood brands
7. Hotels with repositioning opportunities
a. | Underperforming hotels where intensive management, selective capital improvements and re-branding can create incremental value |
Example — $20 million Acquisition(1)
(In thousands, except ROE)
Stabilized | ||||
Acquisition Price | $ | 20,000 | ||
Cap Ex | 1,500 | |||
Total Acquisition | 21,500 | |||
Debt (60%) | 13,000 | |||
Equity | 8,500 | |||
Total Acquisition | 21,500 | |||
Net Operating Income | 2,300 | |||
Less: Debt Service | (1,200 | ) | ||
Addback: Management Fee | 350 | |||
$ | 1,450 | |||
ROE | 17 | % | ||
ROE (excluding management fee add back) | 13 | % |
—
(1) | This chart is meant to be illustrative of a theoretical acquisition. There can be no assurance that such investments can be sourced or, if they are, that these financial results will be achieved. |
Growth Potential
Upside in 2006 and Beyond |
• | Strong RevPAR growth expected, increasing Interstate’s base and incentive fee revenue |
• | Increase in base fee for Sunstone portfolio |
• | Incentive fee potential for Sunstone and Goldman Sachs portfolio expected to increase |
• | Hilton Concord included in operations for a full year |
• | Future growth through real estate acquisitions |
• | Significant NOL carry forwards will create operating free cash flow |
Premier Independent Hotel Management Company
• | Alternative to brand management |
• | Capacity to add management contracts without adding incremental cost |
• | Expansive resources will result in state-of-the-art services for hotel owners |
• | Global presence enables worldwide expansion |
5
Schedule A
Year Ended | ||||||||
December 31,2004 | ||||||||
Reconciliation of Non-GAAP financial measures | ||||||||
Net Income (loss) | $ | (5,663 | ) | |||||
Adjustments: | ||||||||
Depreciation and Amortization | 9,635 | |||||||
Interest expense, net | 7,600 | |||||||
Equity in gains (losses) of affiliates | 1,056 | |||||||
Discontinued operations | 1,744 | |||||||
Income tax expense (benefit) | (1,781 | ) | ||||||
Minority interests (expense) benefit | (45 | ) | ||||||
Adjusted EBITDA | 12,546 | |||||||
Restructuring charges | 4,048 | |||||||
Asset impairments and other write-offs (3) | 11,807 | |||||||
Other | (55 | ) | ||||||
Adjusted EBITDA, excluding non-recurring items, special charges and discontinued operations | $ | 28,346 | ||||||
Net Income (loss) | $ | (5,663 | ) | |||||
Adjustments to net income (loss): | ||||||||
Restructuring charges | 4,048 | |||||||
Asset impairments and other write-offs (3) | 11,807 | |||||||
Discontinued operations | 1,237 | |||||||
Other | (55 | ) | ||||||
Minority interests (expense) benefit | (91 | ) | ||||||
Income tax rate adjustment (5) | (1,962 | ) | ||||||
Net income (loss), excluding non-recurring items, special charges and discontinued operations | $ | 9,321 | ||||||
Basic earning (loss) per share, excluding non-recurring items, special charges and discontinued operations | $ | 0.31 | ||||||
Diluted earnings (loss) per share, excluding non-recurring items, special charges and discontinued operations | $ | 0.30 | ||||||
Weighted average shares outstanding (in thousands): | ||||||||
Basic | 30,473 | |||||||
Diluted (1) | 30,793 |
6
Forecast | ||||||||
Year Ended | ||||||||
December 31, 2005 | ||||||||
Outlook Reconciliation (2) | ||||||||
Net Income (loss) | $ | 8,500 | ||||||
Depreciation and Amortization | 9,200 | |||||||
Interest expense, net (4) | 8,150 | |||||||
Equity in losses of affiliates | (2,100 | ) | ||||||
Minority interest expense (benefit) | 150 | |||||||
Income tax expense (benefit) | 5,500 | |||||||
Adjusted EBITDA | 29,400 | |||||||
Restructuring expenses | 2,000 | |||||||
Asset impairments and write-offs (3) | 1,000 | |||||||
Gain on sale of investments | (400 | ) | ||||||
Adjusted EBITDA, excluding non-recurring items and special charges | $ | 32,000 | ||||||
Net Income (loss) | $ | 8,500 | ||||||
Adjustments to net income (loss), net of income taxes: | ||||||||
Restructuring expenses | 2,000 | |||||||
Asset impairments and write-offs (3) | 1,000 | |||||||
Gain on sale of investments | (400 | ) | ||||||
Deferred financing costs write-offs (4) | 1,850 | |||||||
Equity interest in the gain on sale of Hilton San Diego (6) | (3,650 | ) | ||||||
MIP deferred financing costs write-off (7) | 300 | |||||||
Income tax rate adjustment (5) | 1,300 | |||||||
Net income, excluding non-recurring items and special charges | $ | 10,900 | ||||||
Income per diluted share, excluding non-recurring items and special charges | $ | 0.35 | ||||||
(1) | Diluted shares outstanding are calculated as well as the weighted average number of shares of common stock outstanding plus other potentially dilutive securities. Dilutive securities may include shares granted under our stock incentive plans and operating partnership units held by minority partners. No effect is shown for any securities that are anti-dilutive. |
(2) | Our outlook reconciliation uses the mid-point of our estimates of Adjusted EBITDA, net income, and diluted EPS, all excluding non-recurring items, special charges and discontinued operations. |
(3) | This amount is included in undistributed operating expenses and primarily represents write-offs of intangible costs associated with terminated management contracts and other terminated activities and other asset impairments. |
(4) | For the first quarter of 2005, Interest expense, net, includes $1,847 of deferred financing fees written off in connection with the refinancing of our senior secured credit facility. |
(5) | This amount represents adjustment to recorded income tax expense to bring overall effective tax rate to an estimated normalized rate of 28% in 2005, and 40% in 2004. This effective tax rate will differ from the effective tax rate reported in our historical statement of operations. |
(6) | This amount is included in equity in earnings (losses) of affiliates and represents our portion of the gain on the sale of the Hilton San Diego Gaslamp, which was owned by one of our joint ventures. |
(7) | This amount is included in equity in earnings (losses) of affiliates and represents our portion of deferred financing costs written off in connection with the refinancing of the MIP join venture’s senior debt. |
7