Exhibit 99.1
 | 545 E. JOHN CARPENTER FREEWAY, SUITE 1300 IRVING, TX 75062 PH: 972-444-4900 WWW.FELCOR.COM NYSE: FCH | |
For Immediate Release:
FELCOR REPORTS SECOND QUARTER 2016 EARNINGS
Two Hotels Under Hard Contract
IRVING, Texas, July 26, 2016 - FelCor Lodging Trust Incorporated (NYSE: FCH) today reported results for the second quarter ended June 30, 2016.
Second Quarter Highlights
•Same-store RevPAR increased 2.6% over the same period in 2015.
•Net income was $13.8 million, and net income per share was $0.05.
| • | Adjusted FFO per share increased 14% to $0.32 over the same period in 2015. |
| • | Adjusted EBITDA increased $2.7 million to $72.4 million over the same period in 2015. |
| • | Selling two hotels (Renaissance Esmeralda Indian Wells Resort and Holiday Inn Nashville Airport) for aggregate gross proceeds of approximately $108 million. |
“During the second quarter, RevPAR growth was 2.6%. Softer corporate transient demand led to adjustments in customer mix that impacted overall ADR, primarily in New York, San Francisco, Philadelphia and Boston. The remainder of our portfolio performed well relative to expectations, and our overall portfolio continued to gain market share. We actively worked with our management companies to maximize revenue and profitability, as evidenced by our continued market share growth and Hotel EBITDA margin improvement,” said Richard A. Smith, FelCor’s President and Chief Executive Officer.
Mr. Smith added, “We continue to execute our strategy as planned to drive stockholder value. We are making progress with our planned asset sales. We have agreed to sell two hotels and have received non-refundable deposits. In addition, we purchased 1.2 million shares of common stock at prices significantly below our net asset value, and we are progressing with our high-ROI redevelopment projects.”
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 2
Second Quarter Hotel Results
| Second Quarter | ||||||||||
| 2016 | 2015 | Change | ||||||||
| Same-store hotels (39) | ||||||||||
| RevPAR | $ | 158.48 | $ | 154.48 | 2.6 | % | ||||
| Total hotel revenue, in millions | $ | 225.0 | $ | 219.6 | 2.5 | % | ||||
| Hotel EBITDA, in millions | $ | 74.0 | $ | 71.8 | 3.1 | % | ||||
| Hotel EBITDA margin | 32.9 | % | 32.7 | % | 19 bps | |||||
RevPAR for our 39 same-store hotels increased 2.6% (to $158.48) from the same period in 2015. The change reflects a 2.0% increase in ADR (to $194.28) and a 0.6% increase in occupancy (to 81.6%). Corporate transient room nights decreased 3% from the same period in 2015 as a result of weaker demand, which ultimately led to less compression in some of our urban markets. This decrease was partially offset by a 7% increase in corporate group room nights.
See pages 12-13 and 18-22 for more detailed operating data.
Second Quarter Operating Results
| Second Quarter | |||||||||||
| $ in millions, except for per share information | 2016 | 2015 | Change | ||||||||
| Net income (loss) | $ | 13.8 | $ | (3.2 | ) | 524.1 | % | ||||
| Net income (loss) per share | $ | 0.05 | $ | (0.12 | ) | $ | 0.17 | ||||
| Same-store Adjusted EBITDA | $ | 69.7 | $ | 67.7 | 3.0 | % | |||||
| Adjusted EBITDA | $ | 72.4 | $ | 69.7 | 3.9 | % | |||||
| Adjusted FFO per share | $ | 0.32 | $ | 0.28 | $ | 0.04 | |||||
Net income attributable to common stockholders was $7.1 million ($0.05 per share) in 2016, compared to a net loss of $17.3 million ($0.12 per share) for the same period in 2015. Net income in 2016 includes an impairment charge of $6.3 million attributable to a property to be sold in the third quarter. Net loss in 2015 included $30.8 million in debt extinguishment charges, offset by a $7.1 million gain on sale of an unconsolidated joint venture.
Same-store Adjusted EBITDA increased 3.0% to $69.7 million from the same period in 2015. Adjusted EBITDA was $72.4 million.
Adjusted FFO was $44.1 million ($0.32 per share), compared to $39.3 million ($0.28 per share) for the same period in 2015.
Year-to-Date Operating Results
Net loss attributable to common stockholders was $4.1 million ($0.03 per share) in 2016, compared to a net loss of $20.2 million ($0.15 per share) for the same period in 2015. Net loss in 2016 includes an impairment charge of $6.3 million attributable to a property to be sold in the third quarter. Net loss in 2015 included $30.9 million in debt extinguishment charges, offset by a $16.3 million net gain on the sale of consolidated hotels and a $7.1 million gain on sale of an unconsolidated joint venture.
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 3
RevPAR for our 39 same-store hotels increased 3.5% (to $150.29) from the same period in 2015. The change reflects a 2.6% increase in ADR (to $191.15) and a 0.9% increase in occupancy (to 78.6%). Hotel EBITDA for our 39 same-store hotels increased by 4% to $129.4 million, and Hotel EBITDA margin was 30.2%, a 23 basis point increase.
Same-store Adjusted EBITDA increased 4.9% to $120.0 million from the same period in 2015. Adjusted EBITDA was $121.4 million.
Adjusted FFO was $64.3 million ($0.46 per share), compared to $57.6 million ($0.43 per share) for the same period in 2015.
EBITDA, Adjusted EBITDA, Same-store Adjusted EBITDA, Hotel EBITDA, Hotel EBITDA margin, FFO, Adjusted FFO and Adjusted FFO per share are all non-GAAP financial measures. See our discussion of “Non-GAAP Financial Measures” beginning on page 14 for a reconciliation of each of these measures to the most comparable GAAP financial measure and for information regarding the use, limitations and importance of these non-GAAP financial measures.
Capital Allocation
We continually strive to increase long-term stockholder value through prudent capital allocation. As part of this ongoing effort, we look for opportunities to redeploy capital to achieve higher returns and strengthen our balance sheet.
Asset Sales
We have agreed to sell two hotels, the 560-room Renaissance Esmeralda Indian Wells Resort and the 383-room Holiday Inn Nashville Airport for $76 million and $32 million, respectively. We have received non-refundable deposits of $4.8 million, with scheduled closing dates of August 1 and September 1, respectively. Proceeds will be used to repay our line of credit. We continue to market our three New York hotels.
Stock Repurchase Program
In 2015, our Board approved a $100 million stock repurchase program, which we began implementing in December. To date, we have purchased 6.1 million shares for $41.9 million (at an average price of $6.81 per share), including 1.2 million shares during the second quarter. We intend to continue repurchasing our common stock while it trades at a significant discount to NAV.
Common Dividend
During the second quarter, we declared a $0.06 per share common stock dividend, which will be paid at the end of July. Our Board of Directors will determine future quarterly common stock dividends based on funds available for distribution, reinvestment opportunities within our portfolio and taxable income, among other things.
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 4
Capital Expenditures
During the first six months, we invested $32.1 million in renovations and redevelopment projects at our hotels. During 2016, we plan to invest approximately $60 million in renovations as part of our long-term capital plan.
In addition, we expect to invest approximately $15 million in redevelopment projects this year, primarily at the Embassy Suites Myrtle Beach Oceanfront Resort and The Vinoy Renaissance St. Petersburg Resort and Golf Club. These projects are underway and remain on schedule and within budget. We are also making progress with entitlements and planning for several other high-ROI redevelopment projects. The returns from these projects will augment future EBITDA growth, and we expect the projects to generate unlevered internal rates of return of at least 15%.
Balance Sheet
As of June 30, 2016, we had $1.5 billion of gross consolidated debt with a 5.2% weighted-average interest rate and a seven-year weighted-average maturity. We had $58.2 million of cash and cash equivalents on hand and $23.7 million of restricted cash.
“Over the past several years, we have made significant improvements to our balance sheet by staggering and extending our debt maturities, locking in low fixed interest rates, lowering our aggregate preferred dividends and increasing our revolver capacity. In addition, approximately 20% of our EBITDA is protected through the guaranty with Wyndham. We are well-positioned to execute our strategic plan through any stage of the lodging cycle and achieve our goal of increasing stockholder value,” said Michael C. Hughes, FelCor’s Executive Vice President and Chief Financial Officer.
Outlook
We are updating our 2016 guidance to reflect second quarter results and ongoing softness in corporate transient demand for the remainder of the year. We continue to expect RevPAR for our portfolio will outperform that of our peers due to our high-quality, well-located portfolio in markets with relatively lower supply growth. Our outlook assumes Hotel EBITDA for the Wyndham hotels equals the amount guaranteed by Wyndham for 2016 (which equates to approximately $59 million of Hotel EBITDA).
For the year, we expect:
| • | Net income attributable to FelCor will be $23.3 million - $29.4 million; |
| • | RevPAR for same-store hotels will increase 3.0 - 4.0%; |
| • | Adjusted EBITDA will be $237.0 million - $243.0 million (excludes $1.5 million of EBITDA from the Renaissance Esmeralda Indian Wells Resort and Holiday Inn Nashville Airport from the time of sale to December 31, 2016); |
| • | Adjusted FFO per share will be $0.87 - $0.92; and |
| • | Interest expense, including our pro rata share from joint ventures, will be $80 million. |
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 5
About FelCor
FelCor Lodging Trust Incorporated, a real estate investment trust (REIT), owns a diversified portfolio of primarily upper-upscale and luxury hotels that are located in major urban and resort markets throughout the U.S. FelCor partners with top hotel companies that operate its properties under globally renowned names and as premier independent hotels. Additional information can be found on the Company’s website at www.felcor.com.
We invite you to listen to our second quarter earnings Conference Call on Tuesday, July 26, 2016 at 10:00 a.m. (Central Time). The conference call will be webcast simultaneously on FelCor’s website at www.felcor.com. Interested investors and other parties who wish to access the call can go to FelCor’s website and click on the webcast link on the “Investors” page. The conference call replay will also be archived on the Company’s website.
With the exception of historical information, the matters discussed in this news release include “forward-looking statements” within the meaning of the federal securities laws. These forward-looking statements are identified by their use of terms and phrases such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “predict,” “project,” “should,” “will,” “continue” and other similar terms and phrases, including references to assumptions and forecasts of future results. Forward-looking statements are not guarantees of future performance. Numerous risks and uncertainties, and the occurrence of future events, may cause actual results to differ materially from those anticipated at the time the forward-looking statements are made. Current economic circumstances or an economic slowdown and the impact on the lodging industry, operating risks associated with the hotel business, relationships with our property managers, risks associated with our level of indebtedness and our ability to meet debt covenants in our debt agreements, our ability to complete acquisitions, dispositions and debt refinancing, the availability of capital, the impact on the travel industry from security precautions, our ability to continue to qualify as a Real Estate Investment Trust for federal income tax purposes and numerous other factors may affect future results, performance and achievements. Certain of these risks and uncertainties are described in greater detail in our filings with the Securities and Exchange Commission. Although we believe our current expectations to be based upon reasonable assumptions, we can give no assurance that our expectations will be attained or that actual results will not differ materially. We undertake no obligation to update any forward-looking statement to conform the statement to actual results or changes in our expectations.
Contact:
Stephen A. Schafer, Senior Vice President
(972) 444-4912 sschafer@felcor.com
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 6
SUPPLEMENTAL INFORMATION
INTRODUCTION
The following information is presented in order to help our investors understand FelCor’s financial position as of and for the three and six months ended June 30, 2016.
TABLE OF CONTENTS
(a) | We have prepared our consolidated statements of operations and balance sheets without an audit. Certain information and footnote disclosures normally included in financial statements presented in accordance with GAAP have been omitted. Our consolidated statements of operations and balance sheets should be read in conjunction with the audited consolidated financial statements and notes thereto included in our most recent Annual Report on Form 10-K. |
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 7
Consolidated Statements of Operations
(in thousands, except per share data)
| Three Months Ended | Six Months Ended | ||||||||||||||
| June 30, | June 30, | ||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Revenues: | |||||||||||||||
| Hotel operating revenue: | |||||||||||||||
| Room | $ | 181,318 | $ | 182,066 | $ | 340,394 | $ | 344,372 | |||||||
| Food and beverage | 43,697 | 42,151 | 83,229 | 81,995 | |||||||||||
| Other operating departments | 11,746 | 11,832 | 22,595 | 22,967 | |||||||||||
| Other revenue | 1,145 | 5,054 | 1,832 | 5,464 | |||||||||||
| Total revenues | 237,906 | 241,103 | 448,050 | 454,798 | |||||||||||
| Expenses: | |||||||||||||||
| Hotel departmental expenses: | |||||||||||||||
| Room | 44,748 | 44,423 | 87,447 | 86,934 | |||||||||||
| Food and beverage | 32,592 | 31,278 | 63,548 | 61,974 | |||||||||||
| Other operating departments | 4,039 | 4,331 | 7,822 | 8,780 | |||||||||||
| Other property related costs | 56,007 | 57,791 | 111,573 | 114,686 | |||||||||||
| Management and franchise fees | 8,501 | 9,202 | 17,726 | 18,287 | |||||||||||
| Taxes, insurance and lease expense | 14,864 | 16,410 | 28,446 | 31,217 | |||||||||||
| Corporate expenses | 6,047 | 6,530 | 14,447 | 15,103 | |||||||||||
| Depreciation and amortization | 29,177 | 28,750 | 58,360 | 56,522 | |||||||||||
| Impairment loss | 6,333 | — | 6,333 | — | |||||||||||
| Other expenses | 2,142 | 1,411 | 2,970 | 5,639 | |||||||||||
| Total operating expenses | 204,450 | 200,126 | 398,672 | 399,142 | |||||||||||
| Operating income | 33,456 | 40,977 | 49,378 | 55,656 | |||||||||||
| Interest expense, net | (19,907 | ) | (20,278 | ) | (39,627 | ) | (39,759 | ) | |||||||
| Debt extinguishment | — | (30,823 | ) | — | (30,896 | ) | |||||||||
| Other gains, net | 100 | 166 | 100 | 166 | |||||||||||
| Income (loss) before equity in income from unconsolidated entities | 13,649 | (9,958 | ) | 9,851 | (14,833 | ) | |||||||||
| Equity in income from unconsolidated entities | 726 | 7,513 | 572 | 7,662 | |||||||||||
| Income (loss) from continuing operations before income tax | 14,375 | (2,445 | ) | 10,423 | (7,171 | ) | |||||||||
| Income tax | 25 | (169 | ) | (390 | ) | (338 | ) | ||||||||
| Income (loss) from continuing operations | 14,400 | (2,614 | ) | 10,033 | (7,509 | ) | |||||||||
| Loss from discontinued operations | — | (83 | ) | — | (79 | ) | |||||||||
| Income (loss) before gain (loss) on sale of property | 14,400 | (2,697 | ) | 10,033 | (7,588 | ) | |||||||||
| Gain (loss) on sale of property, net | (630 | ) | (550 | ) | (1,344 | ) | 16,337 | ||||||||
| Net income (loss) | 13,770 | (3,247 | ) | 8,689 | 8,749 | ||||||||||
| Net loss (income) attributable to noncontrolling interests in other partnerships | 16 | 247 | 487 | (4,632 | ) | ||||||||||
| Net loss (income) attributable to redeemable noncontrolling interests in FelCor LP | (31 | ) | 75 | 17 | 89 | ||||||||||
| Preferred distributions - consolidated joint venture | (364 | ) | (359 | ) | (724 | ) | (707 | ) | |||||||
| Net income (loss) attributable to FelCor | 13,391 | (3,284 | ) | 8,469 | 3,499 | ||||||||||
| Preferred dividends | (6,279 | ) | (7,903 | ) | (12,558 | ) | (17,581 | ) | |||||||
| Redemption of preferred stock | — | (6,096 | ) | — | (6,096 | ) | |||||||||
| Net income (loss) attributable to FelCor common stockholders | $ | 7,112 | $ | (17,283 | ) | $ | (4,089 | ) | $ | (20,178 | ) | ||||
| Basic and diluted per common share data: | |||||||||||||||
| Income (loss) from continuing operations | $ | 0.05 | $ | (0.12 | ) | $ | (0.03 | ) | $ | (0.15 | ) | ||||
| Net income (loss) | $ | 0.05 | $ | (0.12 | ) | $ | (0.03 | ) | $ | (0.15 | ) | ||||
| Basic weighted average common shares outstanding | 138,182 | 140,322 | 138,930 | 132,465 | |||||||||||
| Diluted weighted average common shares outstanding | 138,678 | 140,322 | 138,930 | 132,465 | |||||||||||
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 8
Consolidated Balance Sheets
(in thousands, except par values)
| June 30, | December 31, | ||||||
| 2016 | 2015 | ||||||
| Assets | |||||||
| Investment in hotels, net of accumulated depreciation of $936,780 and $899,575 at June 30, 2016 and December 31, 2015, respectively | $ | 1,692,419 | $ | 1,729,531 | |||
| Investment in unconsolidated entities | 9,422 | 9,575 | |||||
| Cash and cash equivalents | 58,188 | 59,786 | |||||
| Restricted cash | 23,706 | 17,702 | |||||
| Accounts receivable, net of allowance for doubtful accounts of $239 and $204 at June 30, 2016 and December 31, 2015, respectively | 38,650 | 28,136 | |||||
| Deferred expenses, net of accumulated amortization of $2,022 and $1,086 at June 30, 2016 and December 31, 2015, respectively | 5,464 | 6,390 | |||||
| Other assets | 19,547 | 14,792 | |||||
| Total assets | $ | 1,847,396 | $ | 1,865,912 | |||
| Liabilities and Equity | |||||||
| Debt, net of unamortized debt issuance costs of $17,106 and $18,065 at June 30, 2016 and December 31, 2015, respectively | $ | 1,433,703 | $ | 1,409,889 | |||
| Distributions payable | 14,951 | 15,140 | |||||
| Accrued expenses and other liabilities | 126,949 | 125,274 | |||||
| Total liabilities | 1,575,603 | 1,550,303 | |||||
| Commitments and contingencies | |||||||
| Redeemable noncontrolling interests in FelCor LP, 611 units issued and outstanding at June 30, 2016 and December 31, 2015 | 3,809 | 4,464 | |||||
| Equity: | |||||||
| Preferred stock, $0.01 par value, 20,000 shares authorized: | |||||||
| Series A Cumulative Convertible Preferred Stock, 12,879 shares, liquidation value of $321,987, issued and outstanding at June 30, 2016 and December 31, 2015 | 309,337 | 309,337 | |||||
| Common stock, $0.01 par value, 200,000 shares authorized; 138,225 and 141,808 shares issued and outstanding at June 30, 2016 and December 31, 2015, respectively | 1,382 | 1,418 | |||||
| Additional paid-in capital | 2,572,668 | 2,567,515 | |||||
| Accumulated deficit | (2,667,034 | ) | (2,618,117 | ) | |||
| Total FelCor stockholders’ equity | 216,353 | 260,153 | |||||
| Noncontrolling interests in other partnerships | 7,848 | 7,806 | |||||
| Preferred equity in consolidated joint venture, liquidation value of $44,610 and $43,954 at June 30, 2016 and December 31, 2015, respectively | 43,783 | 43,186 | |||||
| Total equity | 267,984 | 311,145 | |||||
| Total liabilities and equity | $ | 1,847,396 | $ | 1,865,912 | |||
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 9
Consolidated Debt Summary
(dollars in thousands)
| Encumbered Hotels | Interest Rate (%) | Maturity Date | June 30, 2016 | December 31, 2015 | ||||||||||||
| Senior unsecured notes | — | 6.00 | June 2025 | $ | 475,000 | $ | 475,000 | |||||||||
| Senior secured notes | 9 | 5.625 | March 2023 | 525,000 | 525,000 | |||||||||||
Mortgage debt(a) | 4 | 4.95 | October 2022 | 121,355 | 122,237 | |||||||||||
| Mortgage debt | 1 | 4.94 | October 2022 | 30,454 | 30,717 | |||||||||||
Line of credit(b) | 7 | LIBOR + 2.75 | June 2019 | 214,000 | 190,000 | |||||||||||
Knickerbocker loan(c) | 1 | LIBOR + 3.00 | November 2017 | 85,000 | 85,000 | |||||||||||
| Total | 22 | $ | 1,450,809 | $ | 1,427,954 | |||||||||||
| Unamortized debt issuance costs | (17,106 | ) | (18,065 | ) | ||||||||||||
| Debt, net of unamortized debt issuance costs | $ | 1,433,703 | $ | 1,409,889 | ||||||||||||
| (a) | This debt is comprised of separate non-cross-collateralized loans, each secured by a mortgage encumbering different hotels. |
| (b) | Our line of credit can be extended for one year, subject to satisfying certain conditions. We may borrow up to $400 million under our line of credit. |
| (c) | This loan can be extended for one year, subject to satisfying certain conditions. |
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 10
Schedule of Encumbered Hotels
(dollars in millions)
| Consolidated | June 30, 2016 | |||||||
| Debt | Balance | Encumbered Hotels | ||||||
| Senior secured notes (5.625%) | $ | 525 | Atlanta Buckhead - ES, Boston Marlboro - ES, Burlington - SH, Dallas Love Field - ES, Milpitas - ES, Myrtle Beach Resort - HIL, Orlando South - ES, Philadelphia Society Hill - SH and SF South San Francisco - ES | |||||
| Mortgage debt | $ | 27 | Napa Valley - ES | |||||
| Mortgage debt | $ | 34 | Ft. Lauderdale - ES | |||||
| Mortgage debt | $ | 23 | Birmingham - ES | |||||
| Mortgage debt | $ | 37 | Minneapolis Airport - ES | |||||
| Mortgage debt | $ | 30 | Deerfield Beach - ES | |||||
| Line of credit | $ | 214 | Austin - DTG, Boston Copley - FM, Charleston Mills House - WYN, LA LAX S - ES, Santa Monica at the Pier - WYN, SF Union Square - MAR and St. Petersburg Vinoy - REN | |||||
| Knickerbocker loan | $ | 85 | The Knickerbocker | |||||
Capital Expenditures
(dollars in thousands)
| Three Months Ended | Six Months Ended | ||||||||||||||
| June 30, | June 30, | ||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Improvements and additions to majority-owned hotels | $ | 17,901 | $ | 12,274 | $ | 31,909 | $ | 25,757 | |||||||
| Partners’ pro rata share of additions to consolidated joint venture hotels | (127 | ) | (1 | ) | (225 | ) | (25 | ) | |||||||
| Pro rata share of additions to unconsolidated hotels | 159 | 969 | 417 | 1,273 | |||||||||||
Total additions to hotels(a) | $ | 17,933 | $ | 13,242 | $ | 32,101 | $ | 27,005 | |||||||
| (a) | Includes capitalized interest, property taxes, property insurance, ground leases and certain employee costs. |
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 11
Total Enterprise Value
(in thousands, except per share data)
| June 30, | December 31 | |||||||
| 2016 | 2015 | |||||||
| Common shares outstanding | 138,225 | 141,808 | ||||||
| Units outstanding | 611 | 611 | ||||||
| Combined shares and units outstanding | 138,836 | 142,419 | ||||||
| Common stock price | $ | 6.23 | $ | 7.30 | ||||
| Market capitalization | $ | 864,948 | $ | 1,039,659 | ||||
Series A preferred stock(a) | 321,987 | 321,987 | ||||||
| Preferred equity - Knickerbocker joint venture, net | 41,594 | 41,027 | ||||||
Consolidated debt (b) | 1,450,809 | 1,427,954 | ||||||
| Noncontrolling interests of consolidated debt | (4,250 | ) | (4,250 | ) | ||||
| Pro rata share of unconsolidated debt | 11,300 | 11,433 | ||||||
| Cash, cash equivalents and restricted cash | (81,894 | ) | (77,488 | ) | ||||
| Total enterprise value (TEV) | $ | 2,604,494 | $ | 2,760,322 | ||||
| (a) | Based on liquidation value. |
| (b) | Excludes unamortized debt issuance costs. |
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 12
Hotel Operating Statistics
| Occupancy (%) | ADR ($) | RevPAR ($) | |||||||||||||||||||||||
| Three Months Ended June 30, | Three Months Ended June 30, | Three Months Ended June 30, | |||||||||||||||||||||||
| Same-store Hotels | 2016 | 2015 | %Change | 2016 | 2015 | %Change | 2016 | 2015 | %Change | ||||||||||||||||
| Embassy Suites Atlanta-Buckhead | 80.7 | 81.5 | (1.0 | ) | 154.42 | 147.38 | 4.8 | 124.66 | 120.14 | 3.8 | |||||||||||||||
| DoubleTree Suites by Hilton Austin | 88.6 | 81.2 | 9.1 | 217.74 | 221.84 | (1.9 | ) | 193.01 | 180.22 | 7.1 | |||||||||||||||
| Embassy Suites Birmingham | 80.3 | 79.1 | 1.5 | 143.14 | 138.58 | 3.3 | 114.88 | 109.59 | 4.8 | ||||||||||||||||
| The Fairmont Copley Plaza, Boston | 83.2 | 84.3 | (1.3 | ) | 366.02 | 361.24 | 1.3 | 304.57 | 304.48 | — | |||||||||||||||
| Wyndham Boston Beacon Hill | 86.9 | 85.4 | 1.8 | 258.35 | 262.02 | (1.4 | ) | 224.62 | 223.83 | 0.4 | |||||||||||||||
| Embassy Suites Boston-Marlborough | 77.2 | 78.8 | (2.1 | ) | 175.60 | 172.34 | 1.9 | 135.52 | 135.78 | (0.2 | ) | ||||||||||||||
| Sheraton Burlington Hotel & Conference Center | 72.0 | 73.3 | (1.8 | ) | 123.44 | 123.39 | — | 88.86 | 90.48 | (1.8 | ) | ||||||||||||||
| The Mills House Wyndham Grand Hotel, Charleston | 91.7 | 90.9 | 0.9 | 262.48 | 257.83 | 1.8 | 240.67 | 234.31 | 2.7 | ||||||||||||||||
Embassy Suites Dallas-Love Field(1) | 78.5 | 91.0 | (13.7 | ) | 141.99 | 131.01 | 8.4 | 111.52 | 119.25 | (6.5 | ) | ||||||||||||||
| Embassy Suites Deerfield Beach-Resort & Spa | 81.3 | 82.6 | (1.6 | ) | 174.71 | 182.66 | (4.4 | ) | 142.02 | 150.93 | (5.9 | ) | |||||||||||||
Embassy Suites Fort Lauderdale 17th Street | 79.9 | 81.6 | (2.0 | ) | 157.06 | 152.46 | 3.0 | 125.52 | 124.34 | 0.9 | |||||||||||||||
| Wyndham Houston-Medical Center Hotel & Suites | 80.3 | 79.7 | 0.8 | 152.72 | 154.07 | (0.9 | ) | 122.70 | 122.77 | (0.1 | ) | ||||||||||||||
| Renaissance Esmeralda Indian Wells Resort & Spa | 57.7 | 53.4 | 7.9 | 215.15 | 205.28 | 4.8 | 124.08 | 109.72 | 13.1 | ||||||||||||||||
| Embassy Suites Los Angeles-International Airport/South | 85.5 | 82.8 | 3.3 | 173.74 | 160.79 | 8.1 | 148.63 | 133.18 | 11.6 | ||||||||||||||||
| Embassy Suites Mandalay Beach-Hotel & Resort | 86.4 | 84.4 | 2.3 | 233.46 | 210.74 | 10.8 | 201.60 | 177.96 | 13.3 | ||||||||||||||||
| Embassy Suites Miami-International Airport | 84.5 | 87.4 | (3.3 | ) | 130.21 | 134.11 | (2.9 | ) | 110.04 | 117.19 | (6.1 | ) | |||||||||||||
| Embassy Suites Milpitas-Silicon Valley | 84.8 | 86.5 | (2.0 | ) | 203.16 | 196.09 | 3.6 | 172.20 | 169.64 | 1.5 | |||||||||||||||
| Embassy Suites Minneapolis-Airport | 78.6 | 77.0 | 2.2 | 157.60 | 153.00 | 3.0 | 123.91 | 117.75 | 5.2 | ||||||||||||||||
| Embassy Suites Myrtle Beach-Oceanfront Resort | 79.0 | 80.0 | (1.2 | ) | 196.75 | 198.44 | (0.8 | ) | 155.45 | 158.67 | (2.0 | ) | |||||||||||||
| Hilton Myrtle Beach Resort | 74.3 | 76.2 | (2.5 | ) | 158.89 | 153.36 | 3.6 | 118.12 | 116.87 | 1.1 | |||||||||||||||
| Embassy Suites Napa Valley | 83.6 | 84.7 | (1.3 | ) | 257.77 | 239.75 | 7.5 | 215.39 | 203.06 | 6.1 | |||||||||||||||
| Holiday Inn Nashville Airport | 82.6 | 68.7 | 20.3 | 129.53 | 118.37 | 9.4 | 107.00 | 81.29 | 31.6 | ||||||||||||||||
| Wyndham New Orleans-French Quarter | 81.2 | 74.0 | 9.7 | 151.61 | 161.25 | (6.0 | ) | 123.14 | 119.34 | 3.2 | |||||||||||||||
| Morgans New York | 89.2 | 86.4 | 3.3 | 282.60 | 301.09 | (6.1 | ) | 252.11 | 260.12 | (3.1 | ) | ||||||||||||||
| Royalton New York | 87.5 | 89.0 | (1.7 | ) | 309.77 | 317.23 | (2.4 | ) | 270.90 | 282.37 | (4.1 | ) | |||||||||||||
Embassy Suites Orlando-International Drive South/Convention Center(1) | 73.3 | 85.8 | (14.6 | ) | 138.31 | 146.04 | (5.3 | ) | 101.34 | 125.36 | (19.2 | ) | |||||||||||||
| DoubleTree Suites by Hilton Orlando-Lake Buena Vista | 91.7 | 93.8 | (2.3 | ) | 138.99 | 137.68 | 1.0 | 127.39 | 129.16 | (1.4 | ) | ||||||||||||||
| Wyndham Philadelphia Historic District | 85.3 | 74.5 | 14.5 | 163.19 | 179.96 | (9.3 | ) | 139.25 | 134.14 | 3.8 | |||||||||||||||
| Sheraton Philadelphia Society Hill Hotel | 81.4 | 81.0 | 0.5 | 193.05 | 188.62 | 2.3 | 157.15 | 152.74 | 2.9 | ||||||||||||||||
| Embassy Suites Phoenix-Biltmore | 70.5 | 70.1 | 0.6 | 159.69 | 153.52 | 4.0 | 112.58 | 107.64 | 4.6 | ||||||||||||||||
| Wyndham Pittsburgh University Center | 77.7 | 78.8 | (1.4 | ) | 153.69 | 152.91 | 0.5 | 119.43 | 120.57 | (0.9 | ) | ||||||||||||||
| Wyndham San Diego Bayside | 77.9 | 84.5 | (7.7 | ) | 161.97 | 151.98 | 6.6 | 126.25 | 128.37 | (1.7 | ) | ||||||||||||||
| Embassy Suites San Francisco Airport-South San Francisco | 89.4 | 90.3 | (1.1 | ) | 208.42 | 197.38 | 5.6 | 186.23 | 178.31 | 4.4 | |||||||||||||||
| Embassy Suites San Francisco Airport-Waterfront | 92.0 | 87.0 | 5.7 | 207.43 | 208.92 | (0.7 | ) | 190.75 | 181.82 | 4.9 | |||||||||||||||
| Holiday Inn San Francisco-Fisherman’s Wharf | 89.8 | 90.7 | (1.0 | ) | 207.18 | 204.91 | 1.1 | 186.12 | 185.85 | 0.1 | |||||||||||||||
| San Francisco Marriott Union Square | 90.8 | 86.5 | 4.9 | 291.00 | 279.42 | 4.1 | 264.08 | 241.82 | 9.2 | ||||||||||||||||
| Wyndham Santa Monica At the Pier | 87.1 | 85.9 | 1.3 | 273.84 | 255.68 | 7.1 | 238.44 | 219.75 | 8.5 | ||||||||||||||||
| Embassy Suites Secaucus-Meadowlands | 79.5 | 81.4 | (2.4 | ) | 188.41 | 192.12 | (1.9 | ) | 149.73 | 156.48 | (4.3 | ) | |||||||||||||
| The Vinoy Renaissance St. Petersburg Resort & Golf Club | 83.9 | 84.3 | (0.4 | ) | 220.88 | 210.15 | 5.1 | 185.39 | 177.09 | 4.7 | |||||||||||||||
| Same-store Hotels | 81.6 | 81.1 | 0.6 | 194.28 | 190.42 | 2.0 | 158.48 | 154.48 | 2.6 | ||||||||||||||||
(1) Hotel under renovation in 2016.
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 13
Hotel Operating Statistics
| Occupancy (%) | ADR ($) | RevPar ($) | |||||||||||||||||||||||
| Six Months Ended June 30, | Six Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||
| Same-store Hotels | 2016 | 2015 | %Change | 2016 | 2015 | %Change | 2016 | 2015 | %Change | ||||||||||||||||
| Embassy Suites Atlanta-Buckhead | 80.8 | 80.2 | 0.8 | 156.78 | 149.34 | 5.0 | 126.72 | 119.72 | 5.9 | ||||||||||||||||
| DoubleTree Suites by Hilton Austin | 85.7 | 81.7 | 5.0 | 228.52 | 235.74 | (3.1 | ) | 195.94 | 192.52 | 1.8 | |||||||||||||||
| Embassy Suites Birmingham | 80.5 | 78.1 | 3.0 | 138.46 | 137.15 | 1.0 | 111.40 | 107.08 | 4.0 | ||||||||||||||||
| The Fairmont Copley Plaza, Boston | 73.6 | 73.0 | 0.8 | 316.53 | 314.81 | 0.5 | 232.97 | 229.76 | 1.4 | ||||||||||||||||
| Wyndham Boston Beacon Hill | 75.4 | 76.8 | (1.9 | ) | 218.60 | 219.52 | (0.4 | ) | 164.74 | 168.69 | (2.3 | ) | |||||||||||||
| Embassy Suites Boston-Marlborough | 71.0 | 75.7 | (6.2 | ) | 171.95 | 167.64 | 2.6 | 122.04 | 126.83 | (3.8 | ) | ||||||||||||||
| Sheraton Burlington Hotel & Conference Center | 70.3 | 69.5 | 1.1 | 108.67 | 113.12 | (3.9 | ) | 76.36 | 78.59 | (2.8 | ) | ||||||||||||||
| The Mills House Wyndham Grand Hotel, Charleston | 84.9 | 84.7 | 0.2 | 236.39 | 230.98 | 2.3 | 200.65 | 195.61 | 2.6 | ||||||||||||||||
Embassy Suites Dallas-Love Field(1) | 81.9 | 91.4 | (10.4 | ) | 142.78 | 132.34 | 7.9 | 116.94 | 120.93 | (3.3 | ) | ||||||||||||||
| Embassy Suites Deerfield Beach-Resort & Spa | 84.8 | 87.3 | (2.9 | ) | 224.15 | 223.40 | 0.3 | 189.99 | 195.01 | (2.6 | ) | ||||||||||||||
Embassy Suites Fort Lauderdale 17th Street | 86.6 | 87.4 | (0.9 | ) | 197.07 | 185.41 | 6.3 | 170.75 | 162.13 | 5.3 | |||||||||||||||
| Wyndham Houston-Medical Center Hotel & Suites | 83.2 | 79.9 | 4.1 | 156.30 | 157.45 | (0.7 | ) | 130.01 | 125.77 | 3.4 | |||||||||||||||
| Renaissance Esmeralda Indian Wells Resort & Spa | 63.1 | 62.9 | 0.4 | 223.59 | 218.22 | 2.5 | 141.18 | 137.30 | 2.8 | ||||||||||||||||
| Embassy Suites Los Angeles-International Airport/South | 87.8 | 81.8 | 7.3 | 168.08 | 154.52 | 8.8 | 147.52 | 126.38 | 16.7 | ||||||||||||||||
| Embassy Suites Mandalay Beach-Hotel & Resort | 81.5 | 78.7 | 3.5 | 221.16 | 196.75 | 12.4 | 180.29 | 154.93 | 16.4 | ||||||||||||||||
| Embassy Suites Miami-International Airport | 88.0 | 90.7 | (3.0 | ) | 165.04 | 167.91 | (1.7 | ) | 145.23 | 152.31 | (4.7 | ) | |||||||||||||
| Embassy Suites Milpitas-Silicon Valley | 82.8 | 82.7 | — | 207.29 | 195.48 | 6.0 | 171.56 | 161.71 | 6.1 | ||||||||||||||||
| Embassy Suites Minneapolis-Airport | 73.7 | 74.7 | (1.3 | ) | 151.13 | 147.71 | 2.3 | 111.36 | 110.28 | 1.0 | |||||||||||||||
| Embassy Suites Myrtle Beach-Oceanfront Resort | 73.8 | 71.0 | 3.9 | 165.49 | 166.47 | (0.6 | ) | 122.14 | 118.23 | 3.3 | |||||||||||||||
| Hilton Myrtle Beach Resort | 61.2 | 62.5 | (2.0 | ) | 138.46 | 133.73 | 3.5 | 84.79 | 83.57 | 1.5 | |||||||||||||||
| Embassy Suites Napa Valley | 81.8 | 81.0 | 0.9 | 220.76 | 211.48 | 4.4 | 180.47 | 171.27 | 5.4 | ||||||||||||||||
| Holiday Inn Nashville Airport | 74.1 | 62.3 | 18.9 | 122.34 | 111.96 | 9.3 | 90.62 | 69.77 | 29.9 | ||||||||||||||||
| Wyndham New Orleans-French Quarter | 77.5 | 70.1 | 10.5 | 153.40 | 164.26 | (6.6 | ) | 118.84 | 115.17 | 3.2 | |||||||||||||||
| Morgans New York | 81.0 | 76.2 | 6.3 | 251.21 | 264.75 | (5.1 | ) | 203.56 | 201.81 | 0.9 | |||||||||||||||
| Royalton New York | 81.8 | 84.1 | (2.7 | ) | 276.32 | 283.61 | (2.6 | ) | 226.15 | 238.61 | (5.2 | ) | |||||||||||||
Embassy Suites Orlando-International Drive South/Convention Center(1) | 80.7 | 86.7 | (6.9 | ) | 159.03 | 158.09 | 0.6 | 128.35 | 137.02 | (6.3 | ) | ||||||||||||||
| DoubleTree Suites by Hilton Orlando-Lake Buena Vista | 92.0 | 93.3 | (1.5 | ) | 152.24 | 144.71 | 5.2 | 140.00 | 135.05 | 3.7 | |||||||||||||||
| Wyndham Philadelphia Historic District | 70.2 | 60.0 | 16.9 | 148.58 | 159.93 | (7.1 | ) | 104.26 | 96.01 | 8.6 | |||||||||||||||
| Sheraton Philadelphia Society Hill Hotel | 68.2 | 67.1 | 1.7 | 176.18 | 173.87 | 1.3 | 120.20 | 116.61 | 3.1 | ||||||||||||||||
| Embassy Suites Phoenix-Biltmore | 74.3 | 77.0 | (3.6 | ) | 203.61 | 195.56 | 4.1 | 151.23 | 150.67 | 0.4 | |||||||||||||||
| Wyndham Pittsburgh University Center | 66.6 | 69.0 | (3.5 | ) | 144.69 | 144.09 | 0.4 | 96.32 | 99.36 | (3.1 | ) | ||||||||||||||
| Wyndham San Diego Bayside | 77.7 | 81.1 | (4.1 | ) | 149.61 | 144.46 | 3.6 | 116.28 | 117.10 | (0.7 | ) | ||||||||||||||
| Embassy Suites San Francisco Airport-South San Francisco | 87.4 | 88.7 | (1.4 | ) | 202.90 | 188.07 | 7.9 | 177.31 | 166.76 | 6.3 | |||||||||||||||
| Embassy Suites San Francisco Airport-Waterfront | 88.6 | 85.3 | 3.8 | 205.97 | 204.19 | 0.9 | 182.50 | 174.23 | 4.7 | ||||||||||||||||
| Holiday Inn San Francisco-Fisherman’s Wharf | 85.9 | 85.1 | 1.0 | 201.21 | 192.72 | 4.4 | 172.85 | 163.93 | 5.4 | ||||||||||||||||
| San Francisco Marriott Union Square | 89.7 | 85.9 | 4.5 | 305.12 | 280.11 | 8.9 | 273.65 | 240.49 | 13.8 | ||||||||||||||||
| Wyndham Santa Monica At the Pier | 87.4 | 84.9 | 3.0 | 266.11 | 241.65 | 10.1 | 232.64 | 205.20 | 13.4 | ||||||||||||||||
| Embassy Suites Secaucus-Meadowlands | 67.0 | 74.0 | (9.4 | ) | 181.51 | 185.58 | (2.2 | ) | 121.68 | 137.28 | (11.4 | ) | |||||||||||||
| The Vinoy Renaissance St. Petersburg Resort & Golf Club | 86.0 | 86.5 | (0.5 | ) | 239.00 | 231.41 | 3.3 | 205.65 | 200.18 | 2.7 | |||||||||||||||
| Same-store Hotels | 78.6 | 78.0 | 0.9 | 191.15 | 186.24 | 2.6 | 150.29 | 145.18 | 3.5 | ||||||||||||||||
(1) Hotel under renovation in 2016
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 14
Historical Quarterly Operating Statistics
| Occupancy (%) | |||||||||||||||
| Q2 2015 | Q3 2015 | Q4 2015 | Q1 2016 | Q2 2016 | |||||||||||
Same-store hotels(a) | 81.1 | 80.8 | 74.3 | 75.7 | 81.6 | ||||||||||
| ADR ($) | |||||||||||||||
| Q2 2015 | Q3 2015 | Q4 2015 | Q1 2016 | Q2 2016 | |||||||||||
Same-store hotels(a) | 190.42 | 190.19 | 179.39 | 187.78 | 194.28 | ||||||||||
| RevPAR ($) | |||||||||||||||
| Q2 2015 | Q3 2015 | Q4 2015 | Q1 2016 | Q2 2016 | |||||||||||
Same-store hotels(a) | 154.48 | 153.70 | 133.36 | 142.11 | 158.48 | ||||||||||
| (a) | Includes 39 consolidated hotels and excludes The Knickerbocker which opened in February 2015. |
Non-GAAP Financial Measures
We refer in this release to certain “non-GAAP financial measures.” These measures, including FFO, Adjusted FFO, EBITDA, Adjusted EBITDA, Same-store Adjusted EBITDA, Hotel EBITDA and Hotel EBITDA margin, are measures of our financial performance that are not calculated and presented in accordance with generally accepted accounting principles (“GAAP”). The following tables reconcile each of these non-GAAP measures to the most comparable GAAP financial measure. Immediately following the reconciliations, we include a discussion of why we believe these measures are useful supplemental measures of our performance and the limitations of such measures.
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 15
Reconciliation of Net Income (Loss) to FFO and Adjusted FFO
(in thousands, except per share data)
| Three Months Ended June 30, | |||||||||||||||||||||
| 2016 | 2015 | ||||||||||||||||||||
| Dollars | Shares | Per Share Amount | Dollars | Shares | Per Share Amount | ||||||||||||||||
| Net income (loss) | $ | 13,770 | $ | (3,247 | ) | ||||||||||||||||
| Noncontrolling interests | (15 | ) | 322 | ||||||||||||||||||
| Preferred dividends | (6,279 | ) | (7,903 | ) | |||||||||||||||||
| Redemption of preferred stock | — | (6,096 | ) | ||||||||||||||||||
| Preferred distributions - consolidated joint venture | (364 | ) | (359 | ) | |||||||||||||||||
| Net income (loss) attributable to FelCor common stockholders | 7,112 | (17,283 | ) | ||||||||||||||||||
| Less: Dividends declared on unvested restricted stock | (35 | ) | (13 | ) | |||||||||||||||||
| Basic and diluted earnings per share data | 7,077 | 138,182 | $ | 0.05 | (17,296 | ) | 140,322 | $ | (0.12 | ) | |||||||||||
| Restricted stock units | — | 496 | — | — | — | — | |||||||||||||||
| Diluted earnings per share data | 7,077 | 138,678 | 0.05 | (17,296 | ) | 140,322 | (0.12 | ) | |||||||||||||
| Depreciation and amortization | 29,177 | — | 0.21 | 28,750 | — | 0.21 | |||||||||||||||
| Depreciation, unconsolidated entities and other partnerships | 469 | — | — | 546 | — | — | |||||||||||||||
| Gain on sale of hotel in unconsolidated entity | — | — | — | (7,113 | ) | — | (0.05 | ) | |||||||||||||
| Loss on sale of hotels, net of noncontrolling interests in other partnerships | 630 | — | — | 631 | — | — | |||||||||||||||
| Other gains | (100 | ) | — | — | (100 | ) | — | — | |||||||||||||
| Impairment loss | 6,333 | — | 0.05 | — | — | — | |||||||||||||||
| Noncontrolling interests in FelCor LP | 31 | 611 | — | (75 | ) | 611 | — | ||||||||||||||
| Dividends declared on unvested restricted stock | 35 | 66 | — | 13 | 57 | — | |||||||||||||||
| Conversion of unvested restricted stock units | — | — | — | — | 1,478 | — | |||||||||||||||
| FFO* | 43,652 | 139,355 | 0.31 | 5,356 | 142,468 | 0.04 | |||||||||||||||
| Debt extinguishment | — | — | — | 30,823 | — | 0.22 | |||||||||||||||
| Debt extinguishment, unconsolidated entities | — | — | — | 330 | — | — | |||||||||||||||
| Severance costs | 27 | — | — | — | — | — | |||||||||||||||
| Abandoned projects | 383 | — | 0.01 | — | — | — | |||||||||||||||
| Variable stock compensation | (789 | ) | — | (0.01 | ) | (72 | ) | — | — | ||||||||||||
| Redemption of preferred stock | — | — | — | 6,096 | — | 0.04 | |||||||||||||||
| Contract dispute recovery | — | — | — | (3,717 | ) | — | (0.03 | ) | |||||||||||||
| Litigation settlement | 650 | — | 0.01 | — | — | — | |||||||||||||||
| Pre-opening costs, net of noncontrolling interests | 191 | — | — | 523 | — | 0.01 | |||||||||||||||
| Adjusted FFO* | $ | 44,114 | 139,355 | $ | 0.32 | $ | 39,339 | 142,468 | $ | 0.28 | |||||||||||
* FFO and Adjusted FFO are attributable to FelCor common stockholders and FelCor LP common unitholders other than FelCor.
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 16
Reconciliation of Net Income to FFO and Adjusted FFO
(in thousands, except per share data)
| Six Months Ended June 30, | |||||||||||||||||||||
| 2016 | 2015 | ||||||||||||||||||||
| Dollars | Shares | Per Share Amount | Dollars | Shares | Per Share Amount | ||||||||||||||||
| Net income | $ | 8,689 | $ | 8,749 | |||||||||||||||||
| Noncontrolling interests | 504 | (4,543 | ) | ||||||||||||||||||
| Preferred distributions - consolidated joint venture | (724 | ) | (707 | ) | |||||||||||||||||
| Redemption of preferred stock | — | (6,096 | ) | ||||||||||||||||||
| Preferred dividends | (12,558 | ) | (17,581 | ) | |||||||||||||||||
| Net loss attributable to FelCor common stockholders | (4,089 | ) | (20,178 | ) | |||||||||||||||||
| Less: Dividends declared on unvested restricted stock | (73 | ) | (26 | ) | |||||||||||||||||
| Basic and diluted earnings per share data | (4,162 | ) | 138,930 | $ | (0.03 | ) | (20,204 | ) | 132,465 | $ | (0.15 | ) | |||||||||
| Depreciation and amortization | 58,360 | — | 0.42 | 56,522 | — | 0.42 | |||||||||||||||
| Depreciation, unconsolidated entities and other partnerships | 936 | — | 0.01 | 1,258 | — | 0.01 | |||||||||||||||
| Other gains | (100 | ) | — | — | (100 | ) | — | — | |||||||||||||
| Impairment loss | 6,333 | — | 0.05 | — | — | — | |||||||||||||||
| Gain on sale of hotel in unconsolidated entity | — | — | — | (7,113 | ) | — | (0.05 | ) | |||||||||||||
| Loss (gain) on sale of hotels, net of noncontrolling interests in other partnerships | 1,344 | — | — | (11,249 | ) | — | (0.09 | ) | |||||||||||||
| Noncontrolling interests in FelCor LP | (17 | ) | 611 | — | (89 | ) | 611 | — | |||||||||||||
| Dividends declared on unvested restricted stock | 73 | 22 | — | 26 | 34 | — | |||||||||||||||
| Conversion of unvested restricted stock units | — | 451 | — | — | 1,332 | — | |||||||||||||||
| FFO* | 62,767 | 140,014 | 0.45 | 19,051 | 134,442 | 0.14 | |||||||||||||||
| Debt extinguishment | — | — | — | 30,895 | — | 0.23 | |||||||||||||||
| Debt extinguishment, unconsolidated entities | — | — | — | 330 | — | — | |||||||||||||||
| Severance costs | 27 | — | — | — | — | — | |||||||||||||||
| Abandoned projects | 615 | — | — | — | — | — | |||||||||||||||
| Variable stock compensation | (27 | ) | — | — | 925 | — | 0.01 | ||||||||||||||
| Redemption of preferred stock | — | — | — | 6,096 | — | 0.05 | |||||||||||||||
| Contract dispute recovery | — | — | — | (3,717 | ) | — | (0.03 | ) | |||||||||||||
| Litigation settlement | 650 | — | 0.01 | — | — | — | |||||||||||||||
| Pre-opening costs, net of noncontrolling interests | 245 | — | — | 4,047 | — | 0.03 | |||||||||||||||
| Adjusted FFO* | $ | 64,277 | 140,014 | $ | 0.46 | $ | 57,627 | 134,442 | $ | 0.43 | |||||||||||
* FFO and Adjusted FFO are attributable to FelCor common stockholders and FelCor LP common unitholders other than FelCor.
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 17
Reconciliation of Net Income (Loss) to EBITDA, Adjusted EBITDA and Same-store Adjusted EBITDA
(in thousands)
| Three Months Ended | Six Months Ended | ||||||||||||||
| June 30, | June 30, | ||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Net income (loss) | $ | 13,770 | $ | (3,247 | ) | $ | 8,689 | $ | 8,749 | ||||||
| Depreciation and amortization | 29,177 | 28,750 | 58,360 | 56,522 | |||||||||||
| Depreciation, unconsolidated entities and other partnerships | 469 | 546 | 936 | 1,258 | |||||||||||
| Interest expense | 19,923 | 20,284 | 39,655 | 39,770 | |||||||||||
| Interest expense, unconsolidated entities and other partnerships | 90 | 141 | 190 | 343 | |||||||||||
| Income taxes | (25 | ) | — | 390 | — | ||||||||||
| Noncontrolling interests in preferred distributions, consolidated joint venture | (18 | ) | — | (36 | ) | — | |||||||||
| Noncontrolling interests in other partnerships | 16 | 247 | 487 | (4,632 | ) | ||||||||||
| EBITDA* | 63,402 | 46,721 | 108,671 | 102,010 | |||||||||||
| Impairment loss | 6,333 | — | 6,333 | — | |||||||||||
| Debt extinguishment | — | 30,823 | — | 30,895 | |||||||||||
| Debt extinguishment, unconsolidated entities | — | 330 | — | 330 | |||||||||||
| Gain on sale of hotel in unconsolidated entity | — | (7,113 | ) | — | (7,113 | ) | |||||||||
| Loss (gain) on sale of hotels, net of noncontrolling interests in other partnerships | 630 | 631 | 1,344 | (11,249 | ) | ||||||||||
| Other gains | (100 | ) | (100 | ) | (100 | ) | (100 | ) | |||||||
| Amortization of fixed stock and directors’ compensation | 1,693 | 1,701 | 3,627 | 3,563 | |||||||||||
| Severance costs | 27 | — | 27 | — | |||||||||||
| Abandoned projects | 383 | — | 615 | — | |||||||||||
| Variable stock compensation | (789 | ) | (72 | ) | (27 | ) | 925 | ||||||||
| Contract dispute recovery | — | (3,717 | ) | — | (3,717 | ) | |||||||||
| Litigation settlement | 650 | — | 650 | — | |||||||||||
| Pre-opening costs, net of noncontrolling interests | 191 | 523 | 245 | 4,047 | |||||||||||
| Adjusted EBITDA* | 72,420 | 69,727 | 121,385 | 119,591 | |||||||||||
| Adjusted EBITDA from hotels disposed, held for sale and recently opened | (2,751 | ) | (2,063 | ) | (1,413 | ) | (5,264 | ) | |||||||
| Same-store Adjusted EBITDA* | $ | 69,669 | $ | 67,664 | $ | 119,972 | $ | 114,327 | |||||||
* EBITDA, Adjusted EBITDA and Same-store Adjusted EBITDA are attributable to FelCor common stockholders and FelCor LP unitholders other than FelCor.
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 18
Hotel EBITDA and Hotel EBITDA Margin
(dollars in thousands)
| Three Months Ended | Six Months Ended | ||||||||||||||
| June 30, | June 30, | ||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Same-store operating revenue: | |||||||||||||||
| Room | $ | 172,225 | $ | 167,875 | $ | 326,655 | $ | 313,808 | |||||||
| Food and beverage | 41,111 | 40,146 | 79,383 | 78,253 | |||||||||||
| Other operating departments | 11,688 | 11,571 | 22,485 | 22,220 | |||||||||||
| Same-store operating revenue | 225,024 | 219,592 | 428,523 | 414,281 | |||||||||||
| Same-store operating expense: | |||||||||||||||
| Room | 41,694 | 40,251 | 82,102 | 78,210 | |||||||||||
| Food and beverage | 30,022 | 29,222 | 59,000 | 58,098 | |||||||||||
| Other operating departments | 4,015 | 4,226 | 7,782 | 8,468 | |||||||||||
| Other property related costs | 53,273 | 51,865 | 106,306 | 102,574 | |||||||||||
| Management and franchise fees | 8,246 | 8,447 | 17,340 | 16,540 | |||||||||||
| Taxes, insurance and lease expense | 13,808 | 13,821 | 26,619 | 26,251 | |||||||||||
| Same-store operating expense | 151,058 | 147,832 | 299,149 | 290,141 | |||||||||||
| Hotel EBITDA | $ | 73,966 | $ | 71,760 | $ | 129,374 | $ | 124,140 | |||||||
| Hotel EBITDA Margin | 32.9 | % | 32.7 | % | 30.2 | % | 30.0 | % | |||||||
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 19
The following tables set forth the components of our Hotel EBITDA for our same-store hotels (dollars in thousands):
| Three months ended June 30, 2016 | |||||||||||||||||||||||||||||
| Same-store Hotels | Hotel Operating Revenue | Net Income (Loss) | Other Adjustments | Depreciation | Interest Expense | Hotel EBITDA | Hotel EBITDA Margin | ||||||||||||||||||||||
| Embassy Suites Atlanta-Buckhead | $ | 3,928 | $ | 934 | $ | — | $ | 604 | $ | — | $ | 1,538 | 39.2 | % | |||||||||||||||
| DoubleTree Suites by Hilton Austin | 3,901 | 955 | — | 492 | 190 | 1,637 | 42.0 | % | |||||||||||||||||||||
| Embassy Suites Birmingham | 2,688 | 363 | — | 394 | 297 | 1,054 | 39.2 | % | |||||||||||||||||||||
| The Fairmont Copley Plaza, Boston | 17,788 | 2,386 | — | 2,198 | 485 | 5,069 | 28.5 | % | |||||||||||||||||||||
| Wyndham Boston Beacon Hill | 7,017 | 2,477 | — | 981 | — | 3,458 | 49.3 | % | |||||||||||||||||||||
| Embassy Suites Boston-Marlborough | 3,203 | 850 | — | 297 | — | 1,147 | 35.8 | % | |||||||||||||||||||||
| Sheraton Burlington Hotel & Conference Center | 3,979 | 584 | — | 622 | — | 1,206 | 30.3 | % | |||||||||||||||||||||
| The Mills House Wyndham Grand Hotel, Charleston | 6,457 | 2,346 | — | 632 | 249 | 3,227 | 50.0 | % | |||||||||||||||||||||
| Embassy Suites Dallas-Love Field | 2,875 | 535 | — | 349 | — | 884 | 30.7 | % | |||||||||||||||||||||
| Embassy Suites Deerfield Beach-Resort & Spa | 4,233 | 429 | — | 476 | 397 | 1,302 | 30.8 | % | |||||||||||||||||||||
Embassy Suites Fort Lauderdale 17th Street | 5,092 | 242 | — | 712 | 447 | 1,401 | 27.5 | % | |||||||||||||||||||||
| Wyndham Houston-Medical Center Hotel & Suites | 3,630 | 1,294 | (19 | ) | 550 | — | 1,825 | 50.3 | % | ||||||||||||||||||||
| Renaissance Esmeralda Indian Wells Resort & Spa | 11,422 | (4,815 | ) | 6,373 | (1) | 769 | — | 2,327 | 20.4 | % | |||||||||||||||||||
| Embassy Suites Los Angeles-International Airport/South | 5,548 | 1,328 | — | 634 | 284 | 2,246 | 40.5 | % | |||||||||||||||||||||
| Embassy Suites Mandalay Beach-Hotel & Resort | 5,890 | 1,694 | — | 771 | — | 2,465 | 41.9 | % | |||||||||||||||||||||
| Embassy Suites Miami-International Airport | 3,934 | 285 | — | 456 | — | 741 | 18.8 | % | |||||||||||||||||||||
| Embassy Suites Milpitas-Silicon Valley | 4,706 | 1,551 | — | 301 | — | 1,852 | 39.4 | % | |||||||||||||||||||||
| Embassy Suites Minneapolis-Airport | 3,630 | 477 | — | 433 | 472 | 1,382 | 38.1 | % | |||||||||||||||||||||
| Embassy Suites Myrtle Beach-Oceanfront Resort | 6,857 | 1,575 | 227 | 658 | — | 2,460 | 35.9 | % | |||||||||||||||||||||
| Hilton Myrtle Beach Resort | 6,666 | 1,888 | — | 875 | — | 2,763 | 41.4 | % | |||||||||||||||||||||
| Embassy Suites Napa Valley | 4,518 | 1,095 | — | 518 | 345 | 1,958 | 43.3 | % | |||||||||||||||||||||
| Holiday Inn Nashville Airport | 4,483 | 745 | 41 | 758 | — | 1,544 | 34.4 | % | |||||||||||||||||||||
| Wyndham New Orleans-French Quarter | 4,573 | 1,492 | — | 721 | — | 2,213 | 48.4 | % | |||||||||||||||||||||
| Morgans New York | 2,812 | (628 | ) | 132 | 640 | — | 144 | 5.1 | % | ||||||||||||||||||||
| Royalton New York | 5,308 | (386 | ) | 88 | 582 | — | 284 | 5.4 | % | ||||||||||||||||||||
| Embassy Suites Orlando-International Drive South/Convention Center | 2,318 | 304 | — | 269 | — | 573 | 24.7 | % | |||||||||||||||||||||
| DoubleTree Suites by Hilton Orlando-Lake Buena Vista | 3,259 | 92 | — | 775 | — | 867 | 26.6 | % | |||||||||||||||||||||
| Wyndham Philadelphia Historic District | 5,831 | 1,819 | 10 | 734 | — | 2,563 | 44.0 | % | |||||||||||||||||||||
| Sheraton Philadelphia Society Hill Hotel | 8,026 | 1,887 | — | 974 | — | 2,861 | 35.6 | % | |||||||||||||||||||||
| Embassy Suites Phoenix-Biltmore | 2,640 | 403 | — | 431 | — | 834 | 31.6 | % | |||||||||||||||||||||
| Wyndham Pittsburgh University Center | 3,473 | 806 | 3 | 516 | — | 1,325 | 38.2 | % | |||||||||||||||||||||
| Wyndham San Diego Bayside | 8,163 | 1,275 | — | 1,560 | — | 2,835 | 34.7 | % | |||||||||||||||||||||
| Embassy Suites San Francisco Airport-South San Francisco | 6,302 | 1,935 | — | 415 | — | 2,350 | 37.3 | % | |||||||||||||||||||||
| Embassy Suites San Francisco Airport-Waterfront | 7,003 | 1,149 | 650 | 763 | — | 2,562 | 36.6 | % | |||||||||||||||||||||
| Holiday Inn San Francisco-Fisherman’s Wharf | 10,925 | 1,447 | — | 495 | — | 1,942 | 17.8 | % | |||||||||||||||||||||
| San Francisco Marriott Union Square | 10,809 | 1,372 | (102 | ) | 1,342 | 583 | 3,195 | 29.6 | % | ||||||||||||||||||||
| Wyndham Santa Monica At the Pier | 3,108 | 1,316 | 1 | 279 | 197 | 1,793 | 57.7 | % | |||||||||||||||||||||
| Embassy Suites Secaucus-Meadowlands | 3,764 | 782 | 1 | 122 | — | 905 | 24.0 | % | |||||||||||||||||||||
| The Vinoy Renaissance St. Petersburg Resort & Golf Club | 14,265 | 1,212 | 179 | 1,428 | 415 | 3,234 | 22.7 | % | |||||||||||||||||||||
| $ | 225,024 | $ | 35,495 | $ | 7,584 | $ | 26,526 | $ | 4,361 | $ | 73,966 | 32.9 | % | ||||||||||||||||
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 20
| Three months ended June 30, 2015 | |||||||||||||||||||||||||||||
| Same-store Hotels | Hotel Operating Revenue | Net Income (Loss) | Other Adjustments | Depreciation | Interest Expense | Hotel EBITDA | Hotel EBITDA Margin | ||||||||||||||||||||||
| Embassy Suites Atlanta-Buckhead | $ | 3,814 | $ | 910 | $ | — | $ | 635 | $ | — | $ | 1,545 | 40.5 | % | |||||||||||||||
| DoubleTree Suites by Hilton Austin | 3,673 | 1,013 | — | 491 | 70 | 1,574 | 42.9 | % | |||||||||||||||||||||
| Embassy Suites Birmingham | 2,580 | 279 | — | 398 | 302 | 979 | 37.9 | % | |||||||||||||||||||||
| The Fairmont Copley Plaza, Boston | 17,518 | 3,136 | — | 2,168 | 179 | 5,483 | 31.3 | % | |||||||||||||||||||||
| Wyndham Boston Beacon Hill | 6,980 | 2,292 | — | 1,003 | — | 3,295 | 47.2 | % | |||||||||||||||||||||
| Embassy Suites Boston-Marlborough | 3,187 | 858 | — | 287 | — | 1,145 | 35.9 | % | |||||||||||||||||||||
| Sheraton Burlington Hotel & Conference Center | 3,733 | 543 | — | 613 | — | 1,156 | 31.0 | % | |||||||||||||||||||||
| The Mills House Wyndham Grand Hotel, Charleston | 6,125 | 2,081 | 22 | 631 | 203 | 2,937 | 48.0 | % | |||||||||||||||||||||
| Embassy Suites Dallas-Love Field | 3,065 | 680 | — | 343 | — | 1,023 | 33.4 | % | |||||||||||||||||||||
| Embassy Suites Deerfield Beach-Resort & Spa | 4,424 | 571 | — | 516 | 403 | 1,490 | 33.7 | % | |||||||||||||||||||||
Embassy Suites Fort Lauderdale 17th Street | 5,130 | 290 | — | 738 | 454 | 1,482 | 28.9 | % | |||||||||||||||||||||
| Wyndham Houston-Medical Center Hotel & Suites | 3,604 | 1,060 | (8 | ) | 535 | 70 | 1,657 | 46.0 | % | ||||||||||||||||||||
| Renaissance Esmeralda Indian Wells Resort & Spa | 10,243 | 723 | — | 941 | — | 1,664 | 16.2 | % | |||||||||||||||||||||
| Embassy Suites Los Angeles-International Airport/South | 5,059 | 1,349 | — | 652 | 105 | 2,106 | 41.6 | % | |||||||||||||||||||||
| Embassy Suites Mandalay Beach-Hotel & Resort | 5,347 | 1,128 | 24 | 815 | 124 | 2,091 | 39.1 | % | |||||||||||||||||||||
| Embassy Suites Miami-International Airport | 4,151 | 272 | 20 | 488 | 102 | 882 | 21.2 | % | |||||||||||||||||||||
| Embassy Suites Milpitas-Silicon Valley | 4,700 | 1,562 | — | 306 | — | 1,868 | 39.7 | % | |||||||||||||||||||||
| Embassy Suites Minneapolis-Airport | 3,484 | 384 | — | 458 | 480 | 1,322 | 37.9 | % | |||||||||||||||||||||
| Embassy Suites Myrtle Beach-Oceanfront Resort | 6,720 | 1,570 | 25 | 718 | 110 | 2,423 | 36.1 | % | |||||||||||||||||||||
| Hilton Myrtle Beach Resort | 6,811 | 2,024 | — | 830 | — | 2,854 | 41.9 | % | |||||||||||||||||||||
| Embassy Suites Napa Valley | 4,320 | 940 | 6 | 520 | 351 | 1,817 | 42.1 | % | |||||||||||||||||||||
| Holiday Inn Nashville Airport | 3,490 | 300 | — | 590 | — | 890 | 25.5 | % | |||||||||||||||||||||
| Wyndham New Orleans-French Quarter | 4,536 | 792 | 537 | 711 | 219 | 2,259 | 49.8 | % | |||||||||||||||||||||
| Morgans New York | 2,883 | (302 | ) | — | 619 | — | 317 | 11.0 | % | ||||||||||||||||||||
| Royalton New York | 5,446 | (10 | ) | — | 565 | — | 555 | 10.2 | % | ||||||||||||||||||||
| Embassy Suites Orlando-International Drive South/Convention Center | 2,842 | 667 | — | 274 | — | 941 | 33.1 | % | |||||||||||||||||||||
| DoubleTree Suites by Hilton Orlando-Lake Buena Vista | 3,302 | 182 | — | 792 | — | 974 | 29.5 | % | |||||||||||||||||||||
| Wyndham Philadelphia Historic District | 5,502 | 1,478 | 19 | 765 | 96 | 2,358 | 42.9 | % | |||||||||||||||||||||
| Sheraton Philadelphia Society Hill Hotel | 7,816 | 1,758 | — | 997 | — | 2,755 | 35.2 | % | |||||||||||||||||||||
| Embassy Suites Phoenix-Biltmore | 2,409 | (228 | ) | 276 | 459 | 116 | 623 | 25.9 | % | ||||||||||||||||||||
| Wyndham Pittsburgh University Center | 3,476 | 637 | 16 | 537 | 84 | 1,274 | 36.7 | % | |||||||||||||||||||||
| Wyndham San Diego Bayside | 8,717 | 1,094 | — | 1,586 | — | 2,680 | 30.7 | % | |||||||||||||||||||||
| Embassy Suites San Francisco Airport-South San Francisco | 6,124 | 1,974 | — | 408 | — | 2,382 | 38.9 | % | |||||||||||||||||||||
| Embassy Suites San Francisco Airport-Waterfront | 6,773 | 5,426 | (3,717 | ) | (2) | 731 | — | 2,440 | 36.0 | % | |||||||||||||||||||
| Holiday Inn San Francisco-Fisherman’s Wharf | 11,176 | 1,859 | — | 423 | — | 2,282 | 20.4 | % | |||||||||||||||||||||
| San Francisco Marriott Union Square | 10,011 | (440 | ) | 1,063 | (3) | 1,414 | 699 | 2,736 | 27.3 | % | |||||||||||||||||||
| Wyndham Santa Monica At the Pier | 2,913 | 1,106 | 24 | 290 | 195 | 1,615 | 55.4 | % | |||||||||||||||||||||
| Embassy Suites Secaucus-Meadowlands | 3,927 | 912 | 2 | 150 | — | 1,064 | 27.1 | % | |||||||||||||||||||||
| The Vinoy Renaissance St. Petersburg Resort & Golf Club | 13,581 | 1,226 | (4 | ) | 1,446 | 154 | 2,822 | 20.8 | % | ||||||||||||||||||||
| $ | 219,592 | $ | 42,096 | $ | (1,695 | ) | $ | 26,843 | $ | 4,516 | $ | 71,760 | 32.7 | % | |||||||||||||||
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 21
The following tables set forth the components of our Hotel EBITDA for our same-store hotels (dollars in thousands):
| Six months ended June 30, 2016 | |||||||||||||||||||||||||||||
| Same-store Hotels | Hotel Operating Revenue | Net Income (Loss) | Other Adjustments | Depreciation | Interest Expense | Hotel EBITDA | Hotel EBITDA Margin | ||||||||||||||||||||||
| Embassy Suites Atlanta-Buckhead | $ | 7,970 | $ | 2,037 | $ | — | $ | 1,238 | $ | — | $ | 3,275 | 41.1 | % | |||||||||||||||
| DoubleTree Suites by Hilton Austin | 7,886 | 2,158 | — | 974 | 372 | 3,504 | 44.4 | % | |||||||||||||||||||||
| Embassy Suites Birmingham | 5,226 | 594 | 1 | 784 | 595 | 1,974 | 37.8 | % | |||||||||||||||||||||
| The Fairmont Copley Plaza, Boston | 27,825 | (757 | ) | (91 | ) | 4,377 | 950 | 4,479 | 16.1 | % | |||||||||||||||||||
| Wyndham Boston Beacon Hill | 10,486 | 1,983 | — | 1,972 | — | 3,955 | 37.7 | % | |||||||||||||||||||||
| Embassy Suites Boston-Marlborough | 5,771 | 1,224 | — | 593 | — | 1,817 | 31.5 | % | |||||||||||||||||||||
| Sheraton Burlington Hotel & Conference Center | 6,690 | 179 | — | 1,243 | — | 1,422 | 21.3 | % | |||||||||||||||||||||
| The Mills House Wyndham Grand Hotel, Charleston | 11,123 | 3,178 | — | 1,269 | 489 | 4,936 | 44.4 | % | |||||||||||||||||||||
| Embassy Suites Dallas-Love Field | 5,982 | 1,176 | — | 686 | — | 1,862 | 31.1 | % | |||||||||||||||||||||
| Embassy Suites Deerfield Beach-Resort & Spa | 10,428 | 2,529 | — | 953 | 796 | 4,278 | 41.0 | % | |||||||||||||||||||||
Embassy Suites Fort Lauderdale 17th Street | 13,048 | 2,713 | 1 | 1,424 | 895 | 5,033 | 38.6 | % | |||||||||||||||||||||
| Wyndham Houston-Medical Center Hotel & Suites | 7,644 | 2,560 | (38 | ) | 1,104 | — | 3,626 | 47.4 | % | ||||||||||||||||||||
| Renaissance Esmeralda Indian Wells Resort & Spa | 27,306 | (386 | ) | 6,418 | (1) | 1,549 | — | 7,581 | 27.8 | % | |||||||||||||||||||
| Embassy Suites Los Angeles-International Airport/South | 11,221 | 2,558 | — | 1,276 | 558 | 4,392 | 39.1 | % | |||||||||||||||||||||
| Embassy Suites Mandalay Beach-Hotel & Resort | 10,506 | 2,548 | — | 1,542 | — | 4,090 | 38.9 | % | |||||||||||||||||||||
| Embassy Suites Miami-International Airport | 10,047 | 2,175 | — | 927 | — | 3,102 | 30.9 | % | |||||||||||||||||||||
| Embassy Suites Milpitas-Silicon Valley | 9,477 | 3,070 | — | 603 | — | 3,673 | 38.8 | % | |||||||||||||||||||||
| Embassy Suites Minneapolis-Airport | 6,556 | 347 | 1 | 877 | 945 | 2,170 | 33.1 | % | |||||||||||||||||||||
| Embassy Suites Myrtle Beach-Oceanfront Resort | 11,051 | 1,343 | 228 | 1,333 | — | 2,904 | 26.3 | % | |||||||||||||||||||||
| Hilton Myrtle Beach Resort | 9,720 | 930 | — | 1,723 | — | 2,653 | 27.3 | % | |||||||||||||||||||||
| Embassy Suites Napa Valley | 8,072 | 1,246 | 1 | 1,035 | 691 | 2,973 | 36.8 | % | |||||||||||||||||||||
| Holiday Inn Nashville Airport | 7,610 | 556 | 89 | 1,512 | — | 2,157 | 28.3 | % | |||||||||||||||||||||
| Wyndham New Orleans-French Quarter | 8,931 | 2,701 | — | 1,437 | — | 4,138 | 46.3 | % | |||||||||||||||||||||
| Morgans New York | 4,551 | (2,046 | ) | 291 | 1,266 | — | (489 | ) | (10.7 | )% | |||||||||||||||||||
| Royalton New York | 9,387 | (1,923 | ) | 294 | 1,162 | — | (467 | ) | (5.0 | )% | |||||||||||||||||||
| Embassy Suites Orlando-International Drive South/Convention Center | 5,879 | 1,405 | — | 540 | — | 1,945 | 33.1 | % | |||||||||||||||||||||
| DoubleTree Suites by Hilton Orlando-Lake Buena Vista | 7,156 | 587 | — | 1,541 | — | 2,128 | 29.7 | % | |||||||||||||||||||||
| Wyndham Philadelphia Historic District | 8,855 | 1,308 | 10 | 1,483 | — | 2,801 | 31.6 | % | |||||||||||||||||||||
| Sheraton Philadelphia Society Hill Hotel | 12,389 | 1,269 | — | 1,953 | — | 3,222 | 26.0 | % | |||||||||||||||||||||
| Embassy Suites Phoenix-Biltmore | 6,790 | 2,039 | — | 869 | — | 2,908 | 42.8 | % | |||||||||||||||||||||
| Wyndham Pittsburgh University Center | 5,615 | 484 | 3 | 1,035 | — | 1,522 | 27.1 | % | |||||||||||||||||||||
| Wyndham San Diego Bayside | 15,245 | 1,330 | — | 3,131 | — | 4,461 | 29.3 | % | |||||||||||||||||||||
| Embassy Suites San Francisco Airport-South San Francisco | 12,025 | 3,384 | — | 827 | — | 4,211 | 35.0 | % | |||||||||||||||||||||
| Embassy Suites San Francisco Airport-Waterfront | 13,534 | 2,513 | 650 | 1,512 | — | 4,675 | 34.5 | % | |||||||||||||||||||||
| Holiday Inn San Francisco-Fisherman’s Wharf | 20,396 | 1,743 | — | 975 | — | 2,718 | 13.3 | % | |||||||||||||||||||||
| San Francisco Marriott Union Square | 22,738 | 3,745 | (104 | ) | 2,712 | 1,143 | 7,496 | 33.0 | % | ||||||||||||||||||||
| Wyndham Santa Monica At the Pier | 6,080 | 2,306 | 1 | 562 | 386 | 3,255 | 53.5 | % | |||||||||||||||||||||
| Embassy Suites Secaucus-Meadowlands | 6,141 | 543 | 1 | 243 | — | 787 | 12.8 | % | |||||||||||||||||||||
| The Vinoy Renaissance St. Petersburg Resort & Golf Club | 31,166 | 4,293 | 233 | 2,869 | 812 | 8,207 | 26.3 | % | |||||||||||||||||||||
| $ | 428,523 | $ | 59,642 | $ | 7,989 | $ | 53,111 | $ | 8,632 | $ | 129,374 | 30.2 | % | ||||||||||||||||
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 22
| Six months ended June 30, 2015 | |||||||||||||||||||||||||||||
| Same-store Hotels | Hotel Operating Revenue | Net Income (Loss) | Other Adjustments | Depreciation | Interest Expense | Hotel EBITDA | Hotel EBITDA Margin | ||||||||||||||||||||||
| Embassy Suites Atlanta-Buckhead | $ | 7,562 | $ | 1,856 | $ | — | $ | 1,288 | $ | — | $ | 3,144 | 41.6 | % | |||||||||||||||
| DoubleTree Suites by Hilton Austin | 7,857 | 2,493 | — | 977 | 70 | 3,540 | 45.1 | % | |||||||||||||||||||||
| Embassy Suites Birmingham | 5,030 | 526 | 1 | 783 | 602 | 1,912 | 38.0 | % | |||||||||||||||||||||
| The Fairmont Copley Plaza, Boston | 27,344 | 446 | — | 4,332 | 179 | 4,957 | 18.1 | % | |||||||||||||||||||||
| Wyndham Boston Beacon Hill | 10,705 | 2,031 | — | 2,002 | — | 4,033 | 37.7 | % | |||||||||||||||||||||
| Embassy Suites Boston-Marlborough | 5,995 | 1,401 | — | 582 | — | 1,983 | 33.1 | % | |||||||||||||||||||||
| Sheraton Burlington Hotel & Conference Center | 6,645 | 246 | — | 1,186 | — | 1,432 | 21.6 | % | |||||||||||||||||||||
| The Mills House Wyndham Grand Hotel, Charleston | 10,457 | 2,733 | 22 | 1,226 | 428 | 4,409 | 42.2 | % | |||||||||||||||||||||
| Embassy Suites Dallas-Love Field | 6,185 | 1,390 | — | 678 | — | 2,068 | 33.4 | % | |||||||||||||||||||||
| Embassy Suites Deerfield Beach-Resort & Spa | 10,723 | 2,742 | — | 1,076 | 804 | 4,622 | 43.1 | % | |||||||||||||||||||||
Embassy Suites Fort Lauderdale 17th Street | 12,536 | 2,367 | 1 | 1,481 | 905 | 4,754 | 37.9 | % | |||||||||||||||||||||
| Wyndham Houston-Medical Center Hotel & Suites | 7,336 | 2,234 | (31 | ) | 1,082 | 210 | 3,495 | 47.6 | % | ||||||||||||||||||||
| Renaissance Esmeralda Indian Wells Resort & Spa | 25,909 | 5,085 | — | 1,804 | — | 6,889 | 26.6 | % | |||||||||||||||||||||
| Embassy Suites Los Angeles-International Airport/South | 9,683 | 2,466 | — | 1,308 | 105 | 3,879 | 40.1 | % | |||||||||||||||||||||
| Embassy Suites Mandalay Beach-Hotel & Resort | 9,317 | 1,259 | 24 | 1,626 | 372 | 3,281 | 35.2 | % | |||||||||||||||||||||
| Embassy Suites Miami-International Airport | 10,383 | 2,119 | 20 | 989 | 308 | 3,436 | 33.1 | % | |||||||||||||||||||||
| Embassy Suites Milpitas-Silicon Valley | 9,063 | 2,856 | — | 628 | — | 3,484 | 38.4 | % | |||||||||||||||||||||
| Embassy Suites Minneapolis-Airport | 6,503 | 341 | 1 | 926 | 956 | 2,224 | 34.2 | % | |||||||||||||||||||||
| Embassy Suites Myrtle Beach-Oceanfront Resort | 10,411 | 769 | 25 | 1,478 | 368 | 2,640 | 25.4 | % | |||||||||||||||||||||
| Hilton Myrtle Beach Resort | 9,747 | 1,110 | — | 1,685 | — | 2,795 | 28.7 | % | |||||||||||||||||||||
| Embassy Suites Napa Valley | 7,693 | 1,087 | 6 | 1,040 | 699 | 2,832 | 36.8 | % | |||||||||||||||||||||
| Holiday Inn Nashville Airport | 5,949 | 46 | — | 1,132 | — | 1,178 | 19.8 | % | |||||||||||||||||||||
| Wyndham New Orleans-French Quarter | 8,689 | 1,668 | 536 | 1,415 | 529 | 4,148 | 47.7 | % | |||||||||||||||||||||
| Morgans New York | 4,462 | (1,670 | ) | — | 1,235 | — | (435 | ) | (9.7 | )% | |||||||||||||||||||
| Royalton New York | 9,631 | (1,249 | ) | — | 1,125 | — | (124 | ) | (1.3 | )% | |||||||||||||||||||
| Embassy Suites Orlando-International Drive South/Convention Center | 6,145 | 1,580 | — | 556 | — | 2,136 | 34.8 | % | |||||||||||||||||||||
| DoubleTree Suites by Hilton Orlando-Lake Buena Vista | 6,820 | 472 | — | 1,604 | — | 2,076 | 30.4 | % | |||||||||||||||||||||
| Wyndham Philadelphia Historic District | 8,041 | 457 | 19 | 1,577 | 287 | 2,340 | 29.1 | % | |||||||||||||||||||||
| Sheraton Philadelphia Society Hill Hotel | 12,378 | 1,161 | — | 2,013 | — | 3,174 | 25.6 | % | |||||||||||||||||||||
| Embassy Suites Phoenix-Biltmore | 6,600 | 1,238 | 276 | 930 | 280 | 2,724 | 41.3 | % | |||||||||||||||||||||
| Wyndham Pittsburgh University Center | 5,689 | 270 | 16 | 1,078 | 251 | 1,615 | 28.4 | % | |||||||||||||||||||||
| Wyndham San Diego Bayside | 15,783 | 1,143 | — | 3,243 | — | 4,386 | 27.8 | % | |||||||||||||||||||||
| Embassy Suites San Francisco Airport-South San Francisco | 11,562 | 3,276 | — | 820 | — | 4,096 | 35.4 | % | |||||||||||||||||||||
| Embassy Suites San Francisco Airport-Waterfront | 13,036 | 6,684 | (3,717 | ) | (2) | 1,489 | — | 4,456 | 34.2 | % | |||||||||||||||||||
| Holiday Inn San Francisco-Fisherman’s Wharf | 19,617 | 1,836 | — | 822 | — | 2,658 | 13.5 | % | |||||||||||||||||||||
| San Francisco Marriott Union Square | 20,501 | 495 | 1,063 | (3) | 2,834 | 1,383 | 5,775 | 28.2 | % | ||||||||||||||||||||
| Wyndham Santa Monica At the Pier | 5,350 | 1,817 | 24 | 556 | 437 | 2,834 | 53.0 | % | |||||||||||||||||||||
| Embassy Suites Secaucus-Meadowlands | 6,926 | 1,228 | 4 | 294 | — | 1,526 | 22.0 | % | |||||||||||||||||||||
| The Vinoy Renaissance St. Petersburg Resort & Golf Club | 30,018 | 4,746 | (5 | ) | 2,874 | 153 | 7,768 | 25.9 | % | ||||||||||||||||||||
| $ | 414,281 | $ | 62,755 | $ | (1,715 | ) | $ | 53,774 | $ | 9,326 | $ | 124,140 | 30.0 | % | |||||||||||||||
The following are footnotes to the Hotel EBITDA tables on page 19 - 22: (2) Amount represents net revenue attributable to a favorable settlement of a commercial dispute.
(1) Amount primarily represents an impairment. (3) Amount primarily represents debt extinguishment charges.
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 23
Reconciliation of Same-store Operating Revenue and Same-store Operating Expense to Total Revenue, Total Operating Expense and Operating Income
(in thousands)
| Three Months Ended | Six Months Ended | ||||||||||||||
| June 30, | June 30, | ||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Same-store operating revenue | $ | 225,024 | $ | 219,592 | $ | 428,523 | $ | 414,281 | |||||||
| Other revenue | 1,145 | 5,054 | 1,832 | 5,464 | |||||||||||
Revenue from hotels disposed, held for sale and recently opened(a) | 11,737 | 16,457 | 17,695 | 35,053 | |||||||||||
| Total revenue | 237,906 | 241,103 | 448,050 | 454,798 | |||||||||||
| Same-store operating expense | 151,058 | 147,832 | 299,149 | 290,141 | |||||||||||
Consolidated hotel lease expense(b) | 1,359 | 2,134 | 2,161 | 4,238 | |||||||||||
| Unconsolidated taxes, insurance and lease expense | (517 | ) | (773 | ) | (969 | ) | (1,514 | ) | |||||||
| Corporate expenses | 6,047 | 6,530 | 14,447 | 15,103 | |||||||||||
| Depreciation and amortization | 29,177 | 28,750 | 58,360 | 56,522 | |||||||||||
| Impairment loss | 6,333 | — | 6,333 | — | |||||||||||
Expenses from hotels disposed, held for sale and recently opened(a) | 8,851 | 14,242 | 16,221 | 29,013 | |||||||||||
| Other expenses | 2,142 | 1,411 | 2,970 | 5,639 | |||||||||||
| Total operating expense | 204,450 | 200,126 | 398,672 | 399,142 | |||||||||||
| Operating income | $ | 33,456 | $ | 40,977 | $ | 49,378 | $ | 55,656 | |||||||
| (a) | We include the operating performance for hotels in continuing operations in our Consolidated Statements of Operations. However, for purposes of our non-GAAP reporting metrics, we have excluded the results of these hotels to provide a meaningful same-store comparison. |
| (b) | Consolidated hotel lease expense represents the percentage lease expense of our 51%-owned operating lessees. The offsetting percentage lease revenue is included in equity in income from unconsolidated entities. |
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 24
Reconciliation of Forecasted Net Income Attributable to FelCor to Forecasted Adjusted FFO
and Adjusted EBITDA
(in millions, except per share data)
| Full Year 2016 Guidance | |||||||||||||||
| Low | High | ||||||||||||||
| Dollars | Per Share Amount(a) | Dollars | Per Share Amount(a) | ||||||||||||
Net income attributable to FelCor(b) | $ | 23.3 | $ | 29.4 | |||||||||||
| Preferred dividends | (25.1 | ) | (25.1 | ) | |||||||||||
| Net income (loss) attributable to FelCor common stockholders | (1.8 | ) | $ | (0.01 | ) | 4.3 | $ | 0.03 | |||||||
Depreciation(c) | 115.0 | 115.0 | |||||||||||||
| Loss on sale of assets | 1.3 | 1.3 | |||||||||||||
| Impairment loss | 6.3 | 6.3 | |||||||||||||
| Noncontrolling interests in FelCor LP | (0.1 | ) | (0.2 | ) | |||||||||||
| FFO | $ | 120.7 | $ | 0.86 | $ | 126.7 | $ | 0.91 | |||||||
| Abandoned project costs | 0.6 | 0.6 | |||||||||||||
| Pre-opening costs | 0.2 | 0.2 | |||||||||||||
| Litigation settlement | 0.7 | 0.7 | |||||||||||||
| Adjusted FFO | $ | 122.2 | $ | 0.87 | $ | 128.2 | $ | 0.92 | |||||||
Net income attributable to FelCor(b) | $ | 23.3 | $ | 29.4 | |||||||||||
Depreciation(c) | 115.0 | 115.0 | |||||||||||||
| Noncontrolling interests in FelCor LP | (0.1 | ) | (0.2 | ) | |||||||||||
Interest expense(c) | 80.0 | 80.0 | |||||||||||||
| Income taxes | 1.0 | 1.0 | |||||||||||||
| Preferred distributions - consolidated joint venture | 1.4 | 1.4 | |||||||||||||
| EBITDA | $ | 220.6 | $ | 226.6 | |||||||||||
| Loss on sale of assets | 1.3 | 1.3 | |||||||||||||
| Abandoned project costs | 0.6 | 0.6 | |||||||||||||
| Impairment loss | 6.3 | 6.3 | |||||||||||||
| Litigation settlement | 0.7 | 0.7 | |||||||||||||
| Pre-opening costs | 0.2 | 0.2 | |||||||||||||
| Amortization of fixed stock and directors’ compensation | 7.3 | 7.3 | |||||||||||||
| Adjusted EBITDA | $ | 237.0 | $ | 243.0 | |||||||||||
| (a) | Weighted average shares are 139.7 million. |
| (b) | Excludes any gains or losses on future asset or capital transactions. |
| (c) | Includes pro rata portion of unconsolidated entities. |
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 25
Substantially all of our non-current assets consist of real estate. Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, most industry investors consider supplemental measures of performance, which are not measures of operating performance under Generally Accepted Accounting Principles (“GAAP”), to be helpful in evaluating a real estate company’s operations. These supplemental measures are not measures of operating performance under GAAP. However, we consider these non-GAAP measures to be supplemental measures of a hotel REIT’s performance and should be considered along with, but not as an alternative to, net income (loss) attributable to FelCor as a measure of our operating performance.
FFO and EBITDA
The National Association of Real Estate Investment Trusts (“NAREIT”) defines Funds From Operations (“FFO”) as net income or loss attributable to parent (computed in accordance with GAAP), excluding gains or losses from sales of property, plus depreciation, amortization and impairment losses. FFO for unconsolidated partnerships and joint ventures are calculated on the same basis. We compute FFO in accordance with standards established by NAREIT. This may not be comparable to FFO reported by other REITs that do not define the term in accordance with the current NAREIT definition or that interpret the current NAREIT definition differently than we do.
Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) is a commonly used measure of performance in many industries. We define EBITDA as net income or loss attributable to parent (computed in accordance with GAAP) plus interest expenses, income taxes, depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect EBITDA on the same basis.
Adjustments to FFO and EBITDA
We adjust FFO and EBITDA when evaluating our performance because management believes that the exclusion of certain additional items provides useful supplemental information to investors regarding our ongoing operating performance and that the presentation of Adjusted FFO, and Adjusted EBITDA when combined with GAAP net income attributable to FelCor, EBITDA and FFO, is beneficial to an investor’s better understanding of our operating performance.
| • | Gains and losses related to extinguishment of debt and interest rate swaps - We exclude gains and losses related to extinguishment of debt and interest rate swaps from FFO and EBITDA because we believe that it is not indicative of ongoing operating performance of our hotel assets. This also represents an acceleration of interest expense or a reduction of interest expense, and interest expense is excluded from EBITDA. |
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 26
| • | Cumulative effect of a change in accounting principle - Infrequently, the Financial Accounting Standards Board promulgates new accounting standards that require the consolidated statements of operations to reflect the cumulative effect of a change in accounting principle. We exclude these one-time adjustments in computing Adjusted FFO and Adjusted EBITDA because they do not reflect our actual performance for that period. |
| • | Other expenses and costs - From time to time, we periodically incur expenses or transaction costs that are not indicative of ongoing operating performance. Such costs include, but are not limited to, conversion costs, acquisition costs, pre-opening costs, severance costs and certain non-cash adjustments. We exclude these costs from the calculation of Adjusted FFO and Adjusted EBITDA. |
| • | Variable stock compensation - We exclude the cost associated with our variable stock compensation. This cost is subject to volatility related to the price and dividends of our common stock that does not necessarily correspond to our operating performance. |
In addition, to derive Adjusted EBITDA, we exclude gains or losses on the sale of depreciable assets and impairment losses because including them in EBITDA is inconsistent with reporting the ongoing performance of our remaining assets. Additionally, the gain or loss on sale of depreciable assets and impairment losses represents either accelerated depreciation or excess depreciation in previous periods, and depreciation is excluded from EBITDA. We also exclude the amortization of our fixed stock and directors’ compensation, which is included in corporate expenses and is not separately stated on our statements of operations. Excluding amortization of our fixed stock and directors’ compensation maintains consistency with the EBITDA definition.
Hotel EBITDA and Hotel EBITDA Margin
Hotel EBITDA and Hotel EBITDA margin are commonly used measures of performance in the hotel industry and give investors a more complete understanding of the operating results over which our individual hotels and brand/managers have direct control. We believe that Hotel EBITDA and Hotel EBITDA margin are useful to investors by providing greater transparency with respect to two significant measures that we use in our financial and operational decision-making. Additionally, using these measures facilitates comparisons with other hotel REITs and hotel owners. We present Hotel EBITDA and Hotel EBITDA margin in a manner consistent with Adjusted EBITDA, however, we also eliminate all revenues and expenses from continuing operations not directly associated with hotel operations, including other income and corporate-level expenses. We eliminate these additional items because we believe property-level results provide investors with supplemental information regarding the ongoing operational performance of our hotels and the effectiveness of management on a property-level basis. We also eliminate consolidated percentage rent paid to unconsolidated entities, which is effectively eliminated by noncontrolling interests and equity in income from unconsolidated subsidiaries, and include the cost of unconsolidated taxes, insurance and lease expense, to reflect the entire operating costs applicable to our consolidated hotels. Hotel EBITDA and Hotel EBITDA margins are presented on a same-store basis.
-more-
FelCor Lodging Trust Incorporated Second Quarter 2016 Operating Results
July 26, 2016
Page 27
Use and Limitations of Non-GAAP Measures
We use FFO, Adjusted FFO, EBITDA, Adjusted EBITDA, Same-store Adjusted EBITDA, Hotel EBITDA and Hotel EBITDA margin to evaluate the performance of our hotels and to facilitate comparisons between us and other hotel REITs, hotel owners who are not REITs and other capital intensive companies. We use Hotel EBITDA and Hotel EBITDA margin in evaluating hotel-level performance and the operating efficiency of our hotel managers.
The use of these non-GAAP financial measures has certain limitations. As we present them, these non-GAAP financial measures may not be comparable to similar non-GAAP financial measures as presented by other real estate companies. These measures do not reflect certain expenses or expenditures that we incurred and will incur, such as depreciation, interest and capital expenditures. We compensate for these limitations by separately considering the impact of these excluded items to the extent they are material to operating decisions or assessments of our operating performance. Our reconciliations to the most comparable GAAP financial measures, and our consolidated statements of operations and cash flows, include interest expense, capital expenditures, and other excluded items, all of which should be considered when evaluating our performance, as well as the usefulness of our non-GAAP financial measures.
These non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP. They should not be considered as alternatives to operating profit, cash flow from operations, or any other operating performance measure prescribed by GAAP. These non-GAAP financial measures reflect additional ways of viewing our operations that we believe, when viewed with our GAAP results and the reconciliations to the corresponding GAAP financial measures, provide a more complete understanding of factors and trends affecting our business than could be obtained absent this disclosure. We strongly encourage investors to review our financial information in its entirety and not to rely on a single financial measure.
###