Exhibit 99.1
For Immediate Release
Contact:
Debi Neary Ethridge
Vice President, Finance & Investor Relations
dethridge@lodgian.com
(404) 365-2719
Lodgian Reports 2009 Third Quarter Results
ATLANTA, Ga., November 5, 2009—Lodgian, Inc. (NYSE Alternext US:LGN), one of the nation’s largest independent hotel owners and operators, today reported results for the 2009 third quarter ended September 30, 2009.
The company will host a 10 a.m. Eastern time conference call today to discuss results for the 2009 third quarter.
The “35 continuing operations hotels” comprise those Lodgian properties that were not held for sale as of September 30, 2009. Lists of properties, both continuing operations and held for sale, are attached to this press release.
Lodgian
Page 2
Statistics for 35 Continuing Operations Hotels
| | | | | | | | | | | | |
| | 3Q | | 3Q | | |
| | 2009* | | 2008* | | % Change |
Rooms revenue | | $ | 38,095 | | | $ | 46,679 | | | | -18.4 | % |
RevPAR | | $ | 62.32 | | | $ | 76.24 | | | | -18.3 | % |
Total revenue | | $ | 50,592 | | | $ | 61,400 | | | | -17.6 | % |
Impairment of long-lived assets | | $ | (34,165 | ) | | $ | (1,393 | ) | | | n/m | |
(Loss)/income from continuing operations | | $ | (39,789 | ) | | $ | (2,259 | ) | | | n/m | |
EBITDA | | $ | (27,128 | ) | | $ | 10,362 | | | | n/m | |
Adjusted EBITDA (defined below) | | $ | 7,075 | | | $ | 11,698 | | | | -39.5 | % |
| | | | | | | | | | | | |
Consolidated Financial Results | | | | | | | | | | | | |
| | | | | | | | | | | | |
(Loss)/income from continuing operations | | $ | (39,789 | ) | | $ | (2,259 | ) | | | n/m | |
Income/(loss) from discontinued operations | | $ | 2,999 | | | $ | (3,924 | ) | | | n/m | |
Net (loss) attributable to common stock | | $ | (36,201 | ) | | $ | (6,183 | ) | | | n/m | |
Net (loss) per share attributable to common stock | | $ | (1.70 | ) | | $ | (0.29 | ) | | | n/m | |
| | |
* | | Dollars in thousands except for RevPAR and per share data. |
In this press release, Lodgian uses the term “Adjusted EBITDA” to mean earnings before interest, taxes, depreciation and amortization (“EBITDA”), but excluding the effects of the following charges: impairment losses; restructuring expenses; gains/losses on debt extinguishment; and casualty (gains)/losses, net, for properties damaged by events such as hurricane, fire or flood. A reconciliation of EBITDA and Adjusted EBITDA to (loss)/income from continuing operations is included in the tables that accompany this press release.
Third Quarter 2009 Results
Third quarter 2009 total revenue for continuing operations declined 17.6 percent to $50.6 million, compared to the same period in 2008. Loss from continuing operations was $(39.8) million in the 2009 third quarter, compared to a loss of $(2.3) million in the 2008 third quarter. The 2009 third quarter loss was driven primarily by a $34.2 million impairment charge largely related to seven hotels which are expected to be returned to their lenders. Six of these hotels are expected to be returned to the lender after unsuccessful negotiations to extend and modify the Merrill Lynch Fixed Rate Pool 3 loan agreement.
Lodgian
Page 3
Net loss attributable to common shares was $(36.2) million, or $(1.70) per diluted share in the 2009 third quarter, compared to a net loss of $(6.2) million, or $(0.29) per diluted share in the 2008 third quarter. The 2009 third quarter net loss includes total impairment charges of $35.4 million in both continuing operations and discontinued operations, including the $34.2 million impairment charge previously mentioned.
EBITDA from continuing operations declined from $10.4 million in the 2008 third quarter to $(27.1) million, including impairment charges. Adjusted EBITDA for the same group of properties, which excludes the effect of impairment charges, decreased 39.5 percent, from $11.7 million in the 2008 third quarter to $7.1 million in the 2009 third quarter. Adjusted EBITDA margins for the continuing operations hotels decreased by 510 basis points to 14.0 percent during the 2009 third quarter compared to the 2008 third quarter due to a significant decline in revenues, despite on-going cost reduction efforts.
Management Comments
“Our results, and the hotel industry as a whole, continue to be impacted by the effects of the global economic slowdown,” said Dan Ellis, Lodgian president and chief executive officer. “Every hotel is competing hard for every piece of business. We have been successful in both finding new business and attracting previous accounts back to our hotels. Nonetheless, it remains a fiercely competitive environment. We gave up a little market share in the third quarter, but our continuing operations portfolio still retains a slight edge over its competitive set in revenue per available room (RevPAR), with our RevPAR Index at 100.6.
“We continue our strategic review of the portfolio, evaluating each of our hotels in terms of debt coverage, equity and long-term strategic value, with the goal of further strengthening the company,” he said.
Lodgian
Page 4
Asset Disposition Program and Balance Sheet Update
As of November 1, 2009, one property remained classified as held for sale. Subsequent to the close of the 2009 third quarter, the company sold the Ramada Plaza in Troy, Mich. for gross proceeds of $3.0 million. The company provided seller financing in the amount of $1.75 million, and net proceeds were used for general corporate purposes.
During the 2009 third quarter, the company surrendered control of the Holiday Inn in Phoenix, Ariz. to a court-appointed receiver. As a result, all assets and liabilities were excluded from the company’s consolidated balance sheet as of September 30, 2009. The company does not believe the limited recourse provisions of the loan secured by the Holiday Inn will be triggered by this transaction.
As of September 30, 2009, 33 hotels were encumbered as collateral for various mortgage debt facilities totaling approximately $310.5 million. A summary of mortgage debt facilities is included in the supplemental information attached to this release.
The company recently reported that, in conjunction with the development of a strategic plan, it has stopped servicing the debt secured by the Crowne Plaza in Worcester, Mass., and intends to convey the hotel to the lender in full satisfaction of the debt, which had a principal balance of $16.3 million as of September 30, 2009. On a trailing twelve month basis, the cash flow from the hotel was insufficient to service the debt on the property. The company is now in default on this loan, and the lender has accelerated repayment of the loan. The company intends to cooperate with the lender in transferring this hotel to the lender’s control.
As previously disclosed, the Merrill Lynch Fixed Rate Pool 3 securitized mortgage debt, with a principal balance of $45.5 million, matured on October 1, 2009 and is now in default. The company had been in discussions with the special servicer regarding extension and modification
Lodgian
Page 5
of the loan; however, no agreement has been reached at this time. The company is now in discussions with the special servicer regarding returning the six hotels to the lender in full satisfaction of the debt. This mortgage indebtedness is non-recourse to the company except in certain limited circumstances, which the company believes do not apply in this case, and is not cross-collateralized with any of the company’s other indebtedness.
Conference Call
Lodgian will hold a conference call to discuss its 2009 third quarter results today, November 5, 2009 at 10 a.m. Eastern time. To hear the webcast, interested parties may visit the company’s website atwww.lodgian.com and click on Investor Relations and then Webcast, Q3 Earnings Conference Call. A recording of the call will be available by telephone until midnight on Thursday, November 12, 2009 by dialing (800) 406-7325, reference number 4173127. A replay of the conference call will be posted on Lodgian’s website.
Non-GAAP Financial Measures
The historical non-GAAP financial measures included in this press release are reconciled to the comparable GAAP measures in the schedules attached to this press release.
EBITDA and Adjusted EBITDA
EBITDA and Adjusted EBITDA are non-GAAP measures and should not be used as a substitute for measures such as net income (loss), cash flows from operating activities, or other measures computed in accordance with GAAP. The company uses EBITDA and Adjusted EBITDA to measure its performance and to assist in the assessment of hotel property values. EBITDA is also a widely used industry measure which Lodgian believes provides pertinent information to investors and is an additional indicator of the company’s operating performance.
Lodgian
Page 6
The company defines Adjusted EBITDA as EBITDA excluding the effects of certain charges such as impairment losses; restructuring expenses; gains/losses on debt extinguishment; and casualty losses or gains related to damage to and insurance recoveries for properties damaged by events such as hurricane, fire or flood.
RevPAR Index
RevPAR Index is computed by dividing the company’s RevPAR for a particular period by the market’s RevPAR over the same period. To derive the market’s RevPAR, we identify the hotels that the company considers to be competing hotels for each market in which the company operates. The group of hotels in each market is known as the competitive set. We then obtain RevPAR for each competitive set from Smith Travel Research, a leading provider of lodging industry data. We believe that RevPAR Index is a meaningful indicator of our performance because it measures our hotels in relation to their competitors. We use RevPAR Index to determine if our hotels are increasing market share, which is one of our key business objectives.
About Lodgian
Lodgian is one of the nation’s largest independent hotel owners and operators. The company currently owns and manages a portfolio of 36 hotels with 6,749 rooms located in 21 states. Of the company’s 36-hotel portfolio, 17 are InterContinental Hotels Group brands (Crowne Plaza, Holiday Inn, and Holiday Inn Express), 12 are Marriott brands (Marriott, Courtyard by Marriott, SpringHill Suites by Marriott, Residence Inn by Marriott and Fairfield Inn by Marriott), two are Hilton brands, and four are affiliated with other nationally recognized franchisors including Starwood, Wyndham and Carlson. One hotel is an independent, unbranded property, which is currently closed and held for sale. For more information about Lodgian, visit the company’s website:www.lodgian.com.
Lodgian
Page 7
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the federal securities laws. All statements, other than statements of historical facts, including, among others, statements regarding Lodgian’s negotiations with special servicers and lenders, optional maturity extensions, property dispositions, future financial position, business strategy, projected performance and financing needs, are forward-looking statements. Those statements include statements regarding the intent, belief or current expectations of Lodgian and members of its management team, as well as the assumptions on which such statements are based, and generally are identified by the use of words such as “may,” “will,” “seeks,” “anticipates,” “believes,” “estimates,” “expects,” “plans,” “intends,” “should” or similar expressions. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties that actual results may differ materially from those contemplated by such forward-looking statements. Many of these factors are beyond the company’s ability to control or predict. Such factors include, but are not limited to, the effects of regional, national and international economic conditions, our ability to refinance or extend maturing mortgage indebtedness, competitive conditions in the lodging industry and increases in room supply, requirements of franchise agreements (including the right of franchisors to immediately terminate their respective agreements if we breach certain provisions), our ability to complete planned hotel dispositions, the effects of unpredictable weather events such as hurricanes, the financial condition of the airline industry and its impact on air travel, the effect of self-insured claims in excess of our reserves and our ability to obtain adequate insurance at reasonable rates, and other factors discussed under Item IA (Risk Factors) in Lodgian’sForm 10-K for the year ended December 31, 2008, and as updated in our Forms 10-Q for the quarters ended March 31 and June 30, 2009. We assume no duty to update these statements.
Management believes these forward-looking statements are reasonable; however, undue reliance should not be placed on any forward-looking statements, which are based on current expectations. All written and oral forward-looking statements attributable to Lodgian or persons acting on its behalf are qualified in their entirety by these cautionary statements. Further, forward-looking statements speak only as of the date they are made, and the company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time unless otherwise required by law.
# # #
LODGIAN, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
| | | | | | | | |
| | September 30, 2009 | | | December 31, 2008 | |
| | ($ in thousands, except share data) | |
ASSETS | | | | | | | | |
| | | | | | | | |
Current assets: | | | | | | | | |
| | | | | | | | |
Cash and cash equivalents | | $ | 24,647 | | | $ | 20,454 | |
Cash, restricted | | | 9,419 | | | | 8,179 | |
Accounts receivable (net of allowances: 2009 - $257; 2008 - $263) | | | 7,035 | | | | 7,115 | |
Inventories | | | 3,100 | | | | 2,983 | |
Prepaid expenses and other current assets | | | 15,342 | | | | 21,257 | |
Assets held for sale | | | 4,554 | | | | 33,021 | |
| | | | | | |
|
Total current assets | | | 64,097 | | | | 93,009 | |
| | | | | | | | |
Property and equipment, net | | | 403,815 | | | | 447,366 | |
Deposits for capital expenditures | | | 5,586 | | | | 11,408 | |
Other assets | | | 4,893 | | | | 3,631 | |
| | | | | | |
| | $ | 478,391 | | | $ | 555,414 | |
| | | | | | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
| | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 5,152 | | | $ | 7,897 | |
Other accrued liabilities | | | 23,674 | | | | 22,897 | |
Advance deposits | | | 1,619 | | | | 1,293 | |
Current portion of long-term liabilities | | | 102,614 | | | | 124,955 | |
Liabilities related to assets held for sale | | | 607 | | | | 16,167 | |
| | | | | | |
|
Total current liabilities | | | 133,666 | | | | 173,209 | |
| | | | | | | | |
Long-term liabilities | | | 208,935 | | | | 194,800 | |
| | | | | | |
|
Total liabilities | | | 342,601 | | | | 368,009 | |
| | | | | | | | |
Commitments and contingencies | | | | | | | | |
Stockholders’ equity: | | | | | | | | |
Common stock, $.01 par value, 60,000,000 shares authorized; 25,148,819 and 25,075,837 issued at September 30, 2009 and December 31, 2008, respectively | | | 252 | | | | 251 | |
Additional paid-in capital | | | 331,601 | | | | 330,785 | |
Accumulated deficit | | | (155,344 | ) | | | (105,246 | ) |
Accumulated other comprehensive income | | | 64 | | | | 1,262 | |
Treasury stock, at cost, 3,827,603 and 3,806,000 at September 30, 2009 and December 31, 2008, respectively | | | (39,692 | ) | | | (39,647 | ) |
| | | | | | |
Total stockholders’ equity attributable to common stock | | | 136,881 | | | | 187,405 | |
Noncontrolling interest | | | (1,091 | ) | | | — | |
| | | | | | |
Total stockholders’ equity | | | 135,790 | | | | 187,405 | |
| | | | | | |
| | $ | 478,391 | | | $ | 555,414 | |
| | | | | | |
LODGIAN, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | | Nine Months Ended September 30, | |
| | 2009 | | | 2008 | | | 2009 | | | 2008 | |
| | ($ in thousands, except share data) | | | ($ in thousands, except share data) | |
Revenues: | | | | | | | | | | | | | | | | |
Rooms | | $ | 38,095 | | | $ | 46,679 | | | $ | 114,415 | | | $ | 139,891 | |
Food and beverage | | | 10,469 | | | | 12,545 | | | | 33,852 | | | | 40,011 | |
Other | | | 2,028 | | | | 2,176 | | | | 5,689 | | | | 6,376 | |
| | | | | | | | | | | | |
Total revenues | | | 50,592 | | | | 61,400 | | | | 153,956 | | | | 186,278 | |
| | | | | | | | | | | | |
Direct operating expenses: | | | | | | | | | | | | | | | | |
Rooms | | | 10,952 | | | | 12,200 | | | | 31,818 | | | | 35,562 | |
Food and beverage | | | 7,784 | | | | 9,070 | | | | 23,706 | | | | 27,740 | |
Other | | | 1,264 | | | | 1,548 | | | | 3,881 | | | | 4,473 | |
| | | | | | | | | | | | |
Total direct operating expenses | | | 20,000 | | | | 22,818 | | | | 59,405 | | | | 67,775 | |
| | | | | | | | | | | | |
| | | 30,592 | | | | 38,582 | | | | 94,551 | | | | 118,503 | |
| | | | | | | | | | | | | | | | |
Other operating expenses: | | | | | | | | | | | | | | | | |
Other hotel operating costs | | | 15,670 | | | | 18,287 | | | | 46,229 | | | | 53,885 | |
Property and other taxes, insurance, and leases | | | 4,147 | | | | 4,226 | | | | 12,829 | | | | 12,338 | |
Corporate and other | | | 4,289 | | | | 4,373 | | | | 11,458 | | | | 13,742 | |
Casualty losses, net | | | 38 | | | | (57 | ) | | | 133 | | | | (57 | ) |
Depreciation and amortization | | | 8,774 | | | | 8,120 | | | | 26,067 | | | | 23,578 | |
Impairment of long-lived assets | | | 34,165 | | | | 1,393 | | | | 35,349 | | | | 9,114 | |
| | | | | | | | | | | | |
Total other operating expenses | | | 67,083 | | | | 36,342 | | | | 132,065 | | | | 112,600 | |
| | | | | | | | | | | | |
Operating (loss) income | | | (36,491 | ) | | | 2,240 | | | | (37,514 | ) | | | 5,903 | |
| | | | | | | | | | | | | | | | |
Other income (expenses): | | | | | | | | | | | | | | | | |
Interest income and other | | | 16 | | | | 241 | | | | 98 | | | | 907 | |
Interest expense | | | (3,304 | ) | | | (4,821 | ) | | | (10,598 | ) | | | (14,768 | ) |
| | | | | | | | | | | | |
(Loss) income before income taxes and noncontrolling interest | | | (39,779 | ) | | | (2,340 | ) | | | (48,014 | ) | | | (7,958 | ) |
(Provision) benefit for income taxes — continuing operations | | | (10 | ) | | | 81 | | | | (29 | ) | | | (6 | ) |
| | | | | | | | | | | | |
(Loss) income from continuing operations | | | (39,789 | ) | | | (2,259 | ) | | | (48,043 | ) | | | (7,964 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Discontinued operations: | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations before income taxes | | | 2,841 | | | | (3,870 | ) | | | (3,342 | ) | | | 759 | |
Benefit (provision) for income taxes — discontinued operations | | | 158 | | | | (54 | ) | | | 196 | | | | (129 | ) |
| | | | | | | | | | | | |
Income (loss) from discontinued operations | | | 2,999 | | | | (3,924 | ) | | | (3,146 | ) | | | 630 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net (loss) income | | | (36,790 | ) | | | (6,183 | ) | | | (51,189 | ) | | | (7,334 | ) |
Less: Net loss attributable to noncontrolling interest | | | 589 | | | | — | | | | 1,091 | | | | — | |
| | | | | | | | | | | | |
Net (loss) income attributable to common stock | | $ | (36,201 | ) | | $ | (6,183 | ) | | $ | (50,098 | ) | | $ | (7,334 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Basic and diluted net (loss) income per share attributable to common stock | | $ | (1.70 | ) | | $ | (0.29 | ) | | $ | (2.35 | ) | | $ | (0.33 | ) |
| | | | | | | | | | | | |
LODGIAN, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS BY QUARTER
(UNAUDITED)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2009 | | | 2008 | | | 2007 | |
| | Third | | | Second | | | First | | | Fourth | | | Third | | | Second | | | First | | | Fourth | |
| | Quarter | | | Quarter | | | Quarter | | | Quarter | | | Quarter | | | Quarter | | | Quarter | | | Quarter | |
| | ($ in thousands) | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rooms | | $ | 38,095 | | | $ | 39,685 | | | $ | 36,635 | | | $ | 38,732 | | | $ | 46,679 | | | $ | 49,364 | | | $ | 43,848 | | | $ | 40,730 | |
Food and beverage | | | 10,469 | | | | 12,545 | | | | 10,838 | | | | 13,532 | | | | 12,545 | | | | 15,404 | | | | 12,062 | | | | 14,429 | |
Other | | | 2,028 | | | | 1,958 | | | | 1,703 | | | | 1,886 | | | | 2,176 | | | | 2,138 | | | | 2,062 | | | | 1,819 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | 50,592 | | | | 54,188 | | | | 49,176 | | | | 54,150 | | | | 61,400 | | | | 66,906 | | | | 57,972 | | | | 56,978 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Direct operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rooms | | | 10,952 | | | | 10,784 | | | | 10,082 | | | | 11,026 | | | | 12,200 | | | | 12,179 | | | | 11,183 | | | | 10,497 | |
Food and beverage | | | 7,784 | | | | 8,284 | | | | 7,638 | | | | 9,015 | | | | 9,070 | | | | 9,851 | | | | 8,819 | | | | 9,054 | |
Other | | | 1,264 | | | | 1,319 | | | | 1,298 | | | | 1,333 | | | | 1,548 | | | | 1,537 | | | | 1,388 | | | | 1,288 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | 20,000 | | | | 20,387 | | | | 19,018 | | | | 21,374 | | | | 22,818 | | | | 23,567 | | | | 21,390 | | | | 20,839 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | 30,592 | | | | 33,801 | # | | | 30,158 | | | | 32,776 | | | | 38,582 | | | | 43,339 | | | | 36,582 | | | | 36,139 | |
Other operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other hotel operating costs | | | 15,670 | | | | 14,931 | | | | 15,628 | | | | 16,075 | | | | 18,287 | | | | 17,719 | | | | 17,879 | | | | 16,285 | |
Property and other taxes, insurance and leases | | | 4,147 | | | | 4,471 | | | | 4,211 | | | | 4,223 | | | | 4,226 | | | | 3,760 | | | | 4,352 | | | | 4,334 | |
Corporate and other | | | 4,289 | | | | 3,564 | | | | 3,605 | | | | 3,063 | | | | 4,373 | | | | 3,484 | | | | 5,885 | | | | 4,248 | |
Casualty losses (gains), net | | | 38 | | | | 14 | | | | 81 | | | | 1,152 | | | | (57 | ) | | | — | | | | — | | | | — | |
Restructuring | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (25 | ) |
Depreciation and amortization | | | 8,774 | | | | 8,800 | | | | 8,493 | | | | 8,352 | | | | 8,120 | | | | 7,989 | | | | 7,469 | | | | 7,464 | |
Impairment of long-lived assets | | | 34,165 | | | | 719 | | | | 465 | | | | 354 | | | | 1,393 | | | | 5,580 | | | | 2,141 | | | | 796 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Other operating expenses | | | 67,083 | | | | 32,499 | | | | 32,483 | | | | 33,219 | | | | 36,342 | | | | 38,532 | | | | 37,726 | | | | 33,102 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Operating (loss) income | | | (36,491 | ) | | | 1,302 | | | | (2,325 | ) | | | (443 | ) | | | 2,240 | | | | 4,807 | | | | (1,144 | ) | | | 3,037 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income (expenses): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income and other | | | 16 | | | | 37 | | | | 45 | | | | 147 | | | | 241 | | | | 276 | | | | 390 | | | | 912 | |
Other interest expense | | | (3,304 | ) | | | (3,515 | ) | | | (3,779 | ) | | | (4,577 | ) | | | (4,821 | ) | | | (4,775 | ) | | | (5,172 | ) | | | (5,790 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) income before income taxes | | | (39,779 | ) | | | (2,176 | ) | | | (6,059 | ) | | | (4,873 | ) | | | (2,340 | ) | | | 308 | | | | (5,926 | ) | | | (1,841 | ) |
(Provision) benefit for income taxes — continuing operations | | | (10 | ) | | | 53 | | | | (72 | ) | | | (74 | ) | | | 81 | | | | (24 | ) | | | (63 | ) | | | (2,262 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) income from continuing operations | | | (39,789 | ) | | | (2,123 | ) | | | (6,131 | ) | | | (4,947 | ) | | | (2,259 | ) | | | 284 | | | | (5,989 | ) | | | (4,103 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Discontinued operations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations before income taxes | | | 2,841 | | | | (5,256 | ) | | | (927 | ) | | | 199 | | | | (3,870 | ) | | | 5,986 | | | | (1,357 | ) | | | (5,824 | ) |
Benefit (provision) for income taxes | | | 158 | | | | 62 | | | | (24 | ) | | | 98 | | | | (54 | ) | | | 97 | | | | (172 | ) | | | 1,854 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) from discontinued operations | | | 2,999 | | | | (5,194 | ) | | | (951 | ) | | | 297 | | | | (3,924 | ) | | | 6,083 | | | | (1,529 | ) | | | (3,970 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income | | $ | (36,790 | ) | | $ | (7,317 | ) | | $ | (7,082 | ) | | $ | (4,650 | ) | | $ | (6,183 | ) | | $ | 6,367 | | | $ | (7,518 | ) | | $ | (8,073 | ) |
Less: Net loss (income) attributable to noncontrolling interest | | | 589 | | | | 342 | | | | 160 | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income attributable to common stock | | $ | (36,201 | ) | | $ | (6,975 | ) | | $ | (6,922 | ) | | $ | (4,650 | ) | | $ | (6,183 | ) | | $ | 6,367 | | | $ | (7,518 | ) | | $ | (8,073 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
LODGIAN, INC. AND SUBSIDIARIES
Reconciliation of EBITDA and Adjusted EBITDA (non-GAAP measures)
with Income/(Loss) from Continuing Operations (a GAAP measure)
(UNAUDITED)
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | | Nine Months Ended September 30, | |
| | 2009 | | | 2008 | | | 2009 | | | 2008 | |
| | ($ in thousands) | | | ($ in thousands) | |
Continuing operations: | | | | | | | | | | | | | | | | |
(Loss) income from continuing operations | | $ | (39,789 | ) | | $ | (2,259 | ) | | $ | (48,043 | ) | | $ | (7,964 | ) |
Net loss attributable to noncontrolling interest | | | 589 | | | | — | | | | 1,091 | | | | — | |
| | | | | | | | | | | | |
(Loss) income from continuing operations attributable to common stock | | $ | (39,200 | ) | | $ | (2,259 | ) | | $ | (46,952 | ) | | $ | (7,964 | ) |
Depreciation and amortization | | | 8,774 | | | | 8,120 | | | | 26,067 | | | | 23,578 | |
Interest income | | | (16 | ) | | | (239 | ) | | | (99 | ) | | | (904 | ) |
Interest expense | | | 3,304 | | | | 4,821 | | | | 10,598 | | | | 14,768 | |
Provision (benefit) for income taxes | | | 10 | | | | (81 | ) | | | 29 | | | | 6 | |
| | | | | | | | | | | | |
EBITDA from continuing operations | | $ | (27,128 | ) | | $ | 10,362 | | | $ | (10,357 | ) | | $ | 29,484 | |
| | | | | | | | | | | | |
Adjustments to EBITDA: | | | | | | | | | | | | | | | | |
Impairment of long-lived assets | | $ | 34,165 | | | $ | 1,393 | | | $ | 35,349 | | | $ | 9,114 | |
Casualty losses, net | | | 38 | | | | (57 | ) | | | 133 | | | | (57 | ) |
| | | | | | | | | | | | |
Adjusted EBITDA from continuing operations | | $ | 7,075 | | | $ | 11,698 | | | $ | 25,125 | | | $ | 38,541 | |
| | | | | | | | | | | | |
Lodgian, Inc.
Summary of Mortgage Debt as of September 30, 2009
($ in thousands)
(UNAUDITED)
| | | | | | | | | | | | | | |
| | | | | | Maturity | | Debt | | | | |
| | Encumbered Hotels | | Interest rate | | Date | | Balance | | | DSCR(n) | |
Mortgage Debt | | | | | | | | | | | | | | |
Goldman Sachs | | 10 hotels (a) | | LIBOR plus 1.50% (b) | | May 2010 (c) | | $ | 130,000 | | | | 3.00 | |
Merrill Lynch Fixed Rate Pool 1 | | 4 hotels(d) | | 6.58% | | July 2010 | | | 36,125 | | | | 1.39 | |
Merrill Lynch Fixed Rate Pool 3 | | 6 hotels(e) | | 6.58% | | October 2009 | | | 45,500 | | | | 0.46 | |
Merrill Lynch Fixed Rate Pool 4 | | 6 hotels(f) | | 6.58%(g) | | July 2012 | | | 34,868 | | | | 1.11 | |
IXIS | | 3 hotels(h) | | LIBOR plus 2.95%(i) | | March 2010 (j) | | | 20,753 | | | | 1.35 | |
IXIS | | Holiday Inn Hilton Head | | LIBOR plus 2.90%(k) | | December 2009 (l) | | | 18,353 | | | | 1.85 | |
Wachovia- Worcester | | Crowne Plaza Worcester | | 6.04% | | February 2011 | | | 16,270 | | | | 0.36 | |
Wachovia- Palm Desert | | Holiday Inn Express Palm Desert | | 6.04% | | February 2011 | | | 5,676 | | | | 0.46 | |
Wachovia- Pinehurst | | Springhill Suites Pinehurst | | 5.78% | | June 2010 | | | 2,937 | | | | 1.30 | |
| | | | | | | | | | | | |
| | | | 4.08%(m) | | | | $ | 310,482 | | | | | |
| | | | | | | | | | | | | |
Notes:
| | |
(a) | | The hotels that secure this debt are: Crowne Plaza Albany; Holiday Inn BWI; Residence Inn Dedham; Hilton Ft. Wayne; Radisson Kenner; Courtyard Lafayette; Holiday Inn Meadow Lands; Holiday Inn Santa Fe; Crowne Plaza Silver Spring; and Courtyard Tulsa. |
|
(b) | | We have purchased an interest rate cap that caps LIBOR at 5.0% and expires in May 2011. |
|
(c) | | This loan can be extended for as many as two years, subject to satisfying certain conditions. |
|
(d) | | The hotels that secure this debt are: Courtyard Atlanta-Buckhead; Marriott Denver; Four Points Philadelphia; and Holiday Inn Strongsville. |
|
(e) | | The hotels that secure this debt are: Courtyard Abilene; Courtyard Bentonville; Courtyard Florence; Holiday Inn Inner Harbor; Crowne Plaza Houston; and Fairfield Inn Merrimack. |
|
(f) | | The hotels that secure this debt are: Hilton Columbia; Wyndham DFW; Residence Inn Little Rock; Holiday Inn Myrtle Beach; Courtyard Paducah; and Crowne Plaza West Palm Beach. |
|
(g) | | There is an exit fee associated with this loan. The amount of the fee will increase each year but, assuming the loan is held for the full term, will effectively increase the current interest rate by 100 basis points per annum. |
|
(h) | | The hotels that secure this debt are: Crowne Plaza Phoenix; Radisson Phoenix; Crowne Plaza Pittsburgh. |
|
(i) | | We have purchased an interest rate cap that caps LIBOR at 4.5% and expires in March 2011. |
|
(j) | | This loan can be extended for one additional year, subject to satisfying certain conditions. |
|
(k) | | We have purchased an interest rate cap that caps LIBOR at 5.0% and expires in December 2010. |
|
(l) | | This loan can be extended for one additional year, subject to satisfying certain conditions. |
|
(m) | | Annual effective weighted average cost of debt at September 30, 2009 |
|
(n) | | Debt Service Coverage Ratio (“DSCR”) is calculated using trailing twelve month NOI divided by actual trailing twelve month debt service, both through September 2009. |
Lodgian, Inc.
2009 Supplemental Operating Information
(UNAUDITED)
| | | | | | | | | | | | | | | | | | | | | | | | |
Hotel | | Room | | | | Three months ended | | |
Count | | Count | | | | September 30, 2009 | | September 30, 2008 | | Increase (Decrease) |
| 35 | | | | 6,644 | | | All Continuing Operations hotels | | | | | | | | | | | | | | | | |
| | | | | | | | Occupancy | | | 65.0 | % | | | 71.7 | % | | | | | | | (9.3 | )% |
| | | | | | | | ADR | | $ | 95.89 | | | $ | 106.37 | | | $ | (10.48 | ) | | | (9.9 | )% |
| | | | | | | | RevPAR | | $ | 62.32 | | | $ | 76.24 | | | $ | (13.92 | ) | | | (18.3 | )% |
| | | | | | | | RevPAR Index | | | 100.6 | % | | | 102.3 | % | | | (1.7 | )% | | | (1.7 | )% |
| | | | | | | | | | | | | | | | | | | | | | | | |
| 31 | | | | 5,964 | | | Continuing Operations less hotels under renovation in the third quarter 2008 or 2009 | | | | | | | | | | | | | | | | |
| | | | | | | | Occupancy | | | 64.5 | % | | | 72.1 | % | | | | | | | (10.5 | )% |
| | | | | | | | ADR | | $ | 97.69 | | | $ | 107.83 | | | $ | (10.14 | ) | | | (9.4 | )% |
| | | | | | | | RevPAR | | $ | 63.04 | | | $ | 77.74 | | | $ | (14.70 | ) | | | (18.9 | )% |
| | | | | | | | RevPAR Index | | | 102.4 | % | | | 104.4 | % | | | (2.0 | )% | | | (1.9 | )% |
| | | | | | | | | | | | | | | | | | | | | | | | |
| 12 | | | | 1,398 | | | Marriott Hotels | | | | | | | | | | | | | | | | |
| | | | | | | | Occupancy | | | 69.4 | % | | | 77.1 | % | | | | | | | (10.0 | )% |
| | | | | | | | ADR | | $ | 98.27 | | | $ | 114.09 | | | $ | (15.82 | ) | | | (13.9 | )% |
| | | | | | | | RevPAR | | $ | 68.25 | | | $ | 87.99 | | | $ | (19.74 | ) | | | (22.4 | )% |
| | | | | | | | RevPAR Index | | | 109.2 | % | | | 110.2 | % | | | (1.0 | )% | | | (0.9 | )% |
| | | | | | | | | | | | | | | | | | | | | | | | |
| 2 | | | | 396 | | | Hilton Hotels | | | | | | | | | | | | | | | | |
| | | | | | | | Occupancy | | | 54.9 | % | | | 68.3 | % | | | | | | | (19.6 | )% |
| | | | | | | | ADR | | $ | 108.36 | | | $ | 112.15 | | | $ | (3.79 | ) | | | (3.4 | )% |
| | | | | | | | RevPAR | | $ | 59.46 | | | $ | 76.63 | | | $ | (17.17 | ) | | | (22.4 | )% |
| | | | | | | | RevPAR Index | | | 90.0 | % | | | 100.2 | % | | | (10.2 | )% | | | (10.2 | )% |
| | | | | | | | | | | | | | | | | | | | | | | | |
| 17 | | | | 3,975 | | | IHG Hotels | | | | | | | | | | | | | | | | |
| | | | | | | | Occupancy | | | 64.1 | % | | | 71.0 | % | | | | | | | (9.7 | )% |
| | | | | | | | ADR | | $ | 99.53 | | | $ | 106.20 | | | $ | (6.67 | ) | | | (6.3 | )% |
| | | | | | | | RevPAR | | $ | 63.78 | | | $ | 75.42 | | | $ | (11.64 | ) | | | (15.4 | )% |
| | | | | | | | RevPAR Index | | | 101.7 | % | | | 103.5 | % | | | (1.8 | )% | | | (1.7 | )% |
| | | | | | | | | | | | | | | | | | | | | | | | |
| 4 | | | | 875 | | | Other Brands — Radisson, Wyndham and Four Points by Sheraton | | | | | | | | | | | | | | | | |
| | | | | | | | Occupancy | | | 66.6 | % | | | 67.5 | % | | | | | | | (1.3 | )% |
| | | | | | | | ADR | | $ | 71.39 | | | $ | 90.44 | | | $ | (19.05 | ) | | | (21.1 | )% |
| | | | | | | | RevPAR | | $ | 47.54 | | | $ | 61.02 | | | $ | (13.48 | ) | | | (22.1 | )% |
| | | | | | | | RevPAR Index | | | 84.3 | % | | | 86.2 | % | | | (1.9 | )% | | | (2.2 | )% |
Lodgian, Inc.
2009 Supplemental Operating Information
(UNAUDITED)
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Nine months ended | | |
Hotel | | Room | | | | | | | | |
Count | | Count | | | | September 30, 2009 | | September 30, 2008 | | Increase (Decrease) |
35 | | | 6,644 | | | All Continuing Operations hotels | | | | | | | | | | | | | | | | |
| | | | | | Occupancy | | | 64.1 | % | | | 71.1 | % | | | | | | | (9.8 | )% |
| | | | | | ADR | | $ | 98.30 | | | $ | 107.81 | | | $ | (9.51 | ) | | | (8.8 | )% |
| | | | | | RevPAR | | $ | 63.04 | | | $ | 76.69 | | | $ | (13.65 | ) | | | (17.8 | )% |
| | | | | | RevPAR Index | | | 100.5 | % | | | 100.6 | % | | | (0.1 | )% | | | (0.1 | )% |
| | | | | | | | | | | | | | | | | | | | | | |
24 | | | 4,324 | | | Continuing Operations less hotels under renovation in the first, second or third quarter 2008 or 2009 | | | | | | | | | | | | | | | | |
| | | | | | Occupancy | | | 64.8 | % | | | 72.4 | % | | | | | | | (10.5 | )% |
| | | | | | ADR | | $ | 95.13 | | | $ | 104.55 | | | $ | (9.42 | ) | | | (9.0 | )% |
| | | | | | RevPAR | | $ | 61.66 | | | $ | 75.66 | | | $ | (14.00 | ) | | | (18.5 | )% |
| | | | | | RevPAR Index | | | 101.0 | % | | | 101.9 | % | | | (0.9 | )% | | | (0.9 | )% |
| | | | | | | | | | | | | | | | | | | | | | |
12 | | | 1,398 | | | Marriott Hotels | | | | | | | | | | | | | | | | |
| | | | | | Occupancy | | | 67.8 | % | | | 73.7 | % | | | | | | | (8.0 | )% |
| | | | | | ADR | | $ | 100.89 | | | $ | 113.68 | | | $ | (12.79 | ) | | | (11.3 | )% |
| | | | | | RevPAR | | $ | 68.35 | | | $ | 83.79 | | | $ | (15.44 | ) | | | (18.4 | )% |
| | | | | | RevPAR Index | | | 111.8 | % | | | 110.4 | % | | | 1.4 | % | | | 1.3 | % |
| | | | | | | | | | | | | | | | | | | | | | |
2 | | | 396 | | | Hilton Hotels | | | | | | | | | | | | | | | | |
| | | | | | Occupancy | | | 57.6 | % | | | 66.7 | % | | | | | | | (13.6 | )% |
| | | | | | ADR | | $ | 109.94 | | | $ | 112.44 | | | $ | (2.50 | ) | | | (2.2 | )% |
| | | | | | RevPAR | | $ | 63.36 | | | $ | 74.96 | | | $ | (11.60 | ) | | | (15.5 | )% |
| | | | | | RevPAR Index | | | 95.3 | % | | | 98.4 | % | | | (3.1 | )% | | | (3.2 | )% |
| | | | | | | | | | | | | | | | | | | | | | |
17 | | | 3,975 | | | IHG Hotels | | | | | | | | | | | | | | | | |
| | | | | | Occupancy | | | 63.2 | % | | | 71.3 | % | | | | | | | (11.4 | )% |
| | | | | | ADR | | $ | 100.84 | | | $ | 107.63 | | | $ | (6.79 | ) | | | (6.3 | )% |
| | | | | | RevPAR | | $ | 63.68 | | | $ | 76.71 | | | $ | (13.03 | ) | | | (17.0 | )% |
| | | | | | RevPAR Index | | | 100.3 | % | | | 101.5 | % | | | (1.2 | )% | | | (1.2 | )% |
| | | | | | | | | | | | | | | | | | | | | | |
4 | | | 875 | | | Other Brands — Radisson, Wyndham and Four Points by Sheraton | | | | | | | | | | | | | | | | |
| | | | | | Occupancy | | | 65.7 | % | | | 68.4 | % | | | | | | | (3.9 | )% |
| | | | | | ADR | | $ | 78.34 | | | $ | 96.54 | | | $ | (18.20 | ) | | | (18.9 | )% |
| | | | | | RevPAR | | $ | 51.46 | | | $ | 66.05 | | | $ | (14.59 | ) | | | (22.1 | )% |
| | | | | | RevPAR Index | | | 84.5 | % | | | 82.9 | % | | | 1.6 | % | | | 1.9 | % |
Lodgian, Inc.
Hotel Portfolio as of November 1, 2009
| | | | | | |
Location | | Brand | | Rooms |
Continuing Operations | | | | | | |
Bentonville, AR | | Courtyard by Marriott | | | 90 | |
Little Rock, AR | | Residence Inn by Marriott | | | 96 | |
Phoenix, AZ | | Crowne Plaza | | | 295 | |
Phoenix, AZ | | Radisson | | | 159 | |
Palm Desert, CA | | Holiday Inn Express | | | 129 | |
Denver, CO | | Marriott | | | 238 | |
Melbourne, FL | | Crowne Plaza | | | 270 | |
West Palm Beach, FL | | Crowne Plaza | | | 219 | |
Atlanta, GA | | Courtyard by Marriott | | | 181 | |
Ft. Wayne, IN | | Hilton | | | 244 | |
Florence, KY | | Courtyard by Marriott | | | 78 | |
Paducah, KY | | Courtyard by Marriott | | | 100 | |
Kenner, LA | | Radisson | | | 244 | |
Lafayette, LA | | Courtyard by Marriott | | | 90 | |
Dedham, MA | | Residence Inn by Marriott | | | 81 | |
Worcester, MA | | Crowne Plaza | | | 243 | |
Baltimore (BWI Airport), MD | | Holiday Inn | | | 259 | |
Baltimore (Inner Harbor), MD | | Holiday Inn | | | 365 | |
Columbia, MD | | Hilton | | | 152 | |
Silver Spring, MD | | Crowne Plaza | | | 231 | |
Pinehurst, NC | | Springhill Suites by Marriott | | | 107 | |
Merrimack, NH | | Fairfield Inn by Marriott | | | 115 | |
Santa Fe, NM | | Holiday Inn | | | 130 | |
Albany, NY | | Crowne Plaza | | | 384 | |
Strongsville, OH | | Holiday Inn | | | 303 | |
Tulsa, OK | | Courtyard by Marriott | | | 122 | |
Monroeville, PA | | Holiday Inn | | | 187 | |
Philadelphia, PA | | Four Points by Sheraton | | | 190 | |
Pittsburgh — Washington, PA | | Holiday Inn | | | 138 | |
Pittsburgh, PA | | Crowne Plaza | | | 193 | |
Hilton Head, SC | | Holiday Inn | | | 202 | |
Myrtle Beach, SC | | Holiday Inn | | | 133 | |
Abilene, TX | | Courtyard by Marriott | | | 100 | |
Dallas (DFW Airport), TX | | Wyndham | | | 282 | |
Houston, TX | | Crowne Plaza | | | 294 | |
| | | | | | |
| | | | | 6,644 | |
| | | | | | |
| | | | | | |
Held For Sale | | | | | | |
Memphis, TN | | Independent | | | 105 | |