Back to GetFilings.com



Table of Contents


United States
Securities and Exchange Commission
Washington, D.C. 20549



Form 10-Q



  x Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the Period ended September 30, 2002

OR

  o Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the Period                                 to                                .

Commission file number 0-23256



JAMESON INNS, INC.
(Exact name of registrant as specified in its Articles)



  Georgia
(State or other jurisdiction
of incorporation)
  58-2079583
(I.R.S. Employer
Identification No.)
 

8 Perimeter Center East, Suite 8050
Atlanta, Georgia 30346-1604
(Address of principal executive offices including zip codes)

(770) 481-0305
(Registrant’s telephone number, including area code)

_______________________________
(Former name, former address and former
fiscal year, if changed since last report)



Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter periods that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
x Yes o No

Applicable Only to Corporate Issuers

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practical date - Common Stock, $.10 Par Value – 11,866,704 shares outstanding as of November 7, 2002.




Table of Contents

JAMESON INNS, INC.
INDEX

        PAGE
           
PART I.   FINANCIAL INFORMATION  
           
    ITEM 1.   FINANCIAL STATEMENTS  
           
        Condensed Consolidated Balance Sheets as of September 30, 2002 (unaudited) and December 31, 2001 3
           
        Condensed Consolidated Statements of Operations for the Three and Nine Month Periods Ended September 30, 2002 and 2001 (unaudited) 4
           
        Condensed Consolidated Statements of Cash Flows for the Nine Month Periods Ended September 30, 2002 and 2001 (unaudited) 5
           
        Notes to Condensed Consolidated Financial Statements (unaudited) 6
           
    ITEM 2.   MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 9
           
    ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK 16
           
    ITEM 4.   CONTROLS AND PROCEDURES 16
           
PART II.   OTHER INFORMATION  
           
    ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K 17

SIGNATURES 18
   
CERTIFICATIONS 19
   
EXHIBITS 21

 

2


Table of Contents

JAMESON INNS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS

September 30,
2002
December 31,
2001


(UNAUDITED)
             
Assets              
Operating property and equipment   $ 384,683,576   $ 371,843,079  
Property and equipment held for sale     1,385,251     9,813,893  
Less: accumulated depreciation     (66,924,927 )   (51,874,113 )


    319,143,900     329,782,859  
             
Cash     6,254,395     4,755,991  
Restricted cash     523,315     648,924  
Receivable from affiliate     2,835,472     87,037  
Deferred finance costs, net     3,015,402     3,555,207  
Other assets     820,743     531,178  


  $ 332,593,227   $ 339,361,196  


             
Liabilities and stockholders’ equity              
Mortgage notes payable   $ 225,318,959   $ 227,062,652  
Accounts payable and accrued expenses     259,799     467,859  
Accrued interest payable     1,043,795     1,381,984  
Accrued property and other taxes     2,710,191     2,166,105  
Preferred stock dividends payable     1,666,871     1,667,190  


    230,999,615     232,745,790  
Stockholders’ equity:              
   Preferred stock, 1,272,727 shares authorized, 9.25% Series A cumulative
       preferred stock, $1 par value, liquidation preference $25 per share,
       1,272,727 shares issued and outstanding
    1,272,727     1,272,727  
   Preferred stock, 2,256,000 shares authorized, 8.5% Series S cumulative
       convertible preferred stock, $1 par value, liquidation preference $20 per
       share, 2,191,500 shares issued and outstanding
    2,191,500     2,191,500  
   Common stock, $.10 par value, 40,000,000 shares authorized, 11,866,337
       shares (11,729,907 shares in 2001) issued and outstanding
    1,186,635     1,172,991  
   Additional paid-in capital     97,969,741     103,005,179  
   Retained deficit     (1,026,991 )   (1,026,991 )


Total stockholders’ equity     101,593,612     106,615,406  


  $ 332,593,227   $ 339,361,196  



See accompanying notes.

 

3


Table of Contents

JAMESON INNS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)

Three Months Ended
September 30,
Nine Months Ended
September 30,


2002 2001 2002 2001




                         
Lease revenue   $ 11,109,499   $ 11,306,738   $ 32,602,002   $ 33,610,349  
                         
Expenses:                          
   Property and other taxes     960,898     1,082,671     2,710,296     3,093,106  
   Insurance     383,765     237,657     1,070,427     724,972  
   Depreciation     4,863,861     4,772,674     14,883,894     14,411,722  
   General and administrative expenses     591,383     314,421     1,721,534     1,029,558  
   Loss on impairment of real estate         460,000         1,460,000  
   (Gain) loss on disposal of real estate         83,699     (426,141 )   (1,146,222 )
   (Gain) on sale of land     (1,235 )       (9,205 )   (197,068 )




Total expenses     6,798,672     6,951,122     19,950,805     19,376,068  




                         
Income from operations     4,310,827     4,355,616     12,651,197     14,234,281  
                         
Interest expense, net of capitalized amounts     3,601,485     4,682,579     11,473,280     14,228,373  
Other income     8,148     8,149     24,727     24,444  




                         
Income (loss) before discontinued operations and
    extraordinary loss
    717,490     (318,814 )   1,202,644     30,352  
Income from discontinued operations     14,145     7,605     25,603     13,603  
Gain on sale of discontinued operations     132,286         132,286      




                         
Income (loss) before extraordinary loss     863,921     (311,209 )   1,360,533     43,955  
Extraordinary loss - early extinguishment of debt         68,218     57,645     253,257  




                         
Net income (loss)     863,921     (379,427 )   1,302,888     (209,302 )
Less preferred stock dividends     1,666,871     1,667,190     5,001,251     5,001,549  




Net loss attributable to common stockholders   $ (802,950 ) $ (2,046,617 ) $ (3,698,363 ) $ (5,210,851 )




                         
Per common share (basic and diluted):                          
Loss before discontinued operations and
    extraordinary loss
    ($0.08 )   ($0.18 )   ($0.34 )   ($0.45 )
Discontinued operations     0.01         0.01      
Extraordinary loss - early extinguishment of debt                 (0.02 )
Net loss     ($0.07 )   ($0.18 )   ($0.33 )   ($0.47 )
                         
Weighted average shares - basic and diluted     11,255,393     11,185,801     11,244,836     11,165,112  

See accompanying notes.

 

4


Table of Contents

JAMESON INNS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)

Nine Months Ended
September 30,

2002 2001


Operating Activities              
Net income (loss)   $ 1,302,888   $ (209,302 )
Adjustments to reconcile net income (loss) to cash provided by operating
    activities:
             
   Extraordinary loss     57,645     253,257  
   Depreciation and amortization     15,672,750     15,011,314  
   Stock-based compensation expense     308,259     354,840  
   Loss on impairment of real estate         1,460,000  
   (Gain) on sale of land     (9,205 )   (197,068 )
   (Gain) on disposal of property and equipment     (558,427 )   (1,146,222 )
   Changes in assets and liabilities increasing (decreasing) cash:              
     Restricted cash     125,609     (7,129 )
     Other assets     (289,565 )   (402,861 )
     Accounts payable and accrued expenses     (208,060 )   (197,721 )
     Receivable from affiliate     (2,748,435 )   (3,675,904 )
     Accrued interest payable     (338,189 )   521  
     Accrued property and other taxes     544,086     577,144  


Net cash provided by operating activities     13,859,356     11,820,869  
             
Investing Activities              
Proceeds from disposition of real estate     6,425,000     9,124,370  
Proceeds from disposition of land     102,700     297,068  
Additions to property and equipment     (10,249,680 )   (23,667,312 )


Net cash used in investing activities     (3,721,980 )   (14,245,874 )
             
Financing Activities              
Common stock dividends paid     (1,965,228 )   (8,547,630 )
Preferred stock dividends paid     (5,001,570 )   (5,001,350 )
Proceeds from issuance of common stock, net     333,538     256,112  
Proceeds from mortgage notes payable     11,485,300     44,739,542  
Payment of deferred finance costs     (262,019 )   (603,247 )
Payoff of mortgage notes payable     (7,067,081 )   (20,476,843 )
Payments on mortgage notes payable     (6,161,912 )   (4,294,476 )


Net cash (used in) provided by financing activities     (8,638,972 )   6,072,108  
             
Net change in cash     1,498,404     3,647,103  
Cash at beginning of year     4,755,991     1,976,592  


Cash at end of period   $ 6,254,395   $ 5,623,695  



See accompanying notes.

 

5


Table of Contents

JAMESON INNS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.       Business and Basis of Financial Statements

Jameson Inns, Inc. is a self-administered real estate investment trust, commonly called a REIT, headquartered in Atlanta, Georgia. We develop and own limited service hotel properties (“Inns”) in the southeastern United States under the trademark “The Jameson Inn®.” In addition, we own Inns in the midwestern United States operating under the trademark “Signature Inn ®.” In this report, we sometimes refer separately to the Inns operating under the Jameson trademark as “Jameson Inns” and to those operating under the Signature trademark as “Signature Inns.”

At September 30, 2002 there were 96 Jameson Inns in operation and 25 Signature Inns in operation, with a total of 8,279 rooms in fourteen states.

Certain amounts in the 2001 financial statements have been reclassified to conform to the 2002 presentation.

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The condensed consolidated balance sheet at December 31, 2001 has been derived from the audited consolidated financial statements at that date. Operating results for the three and nine month periods ended September 30, 2002 are not necessarily indicative of the results that may be expected for the year ending December 31, 2002, or any other interim period. For further information, refer to the consolidated financial statements and footnotes thereto included in the annual report on Form 10-K for the year ended December 31, 2001.

6


Table of Contents

2.       Earnings (loss) per share

The following table sets forth the computation of basic and diluted earnings (loss) per share:

Three Months Ended
September 30
Nine Months Ended
September 30


2002 2001 2002 2001




Numerator                          
Income (loss) before discontinued operations and
    extraordinary loss
  $ 717,490   $ (318,814 ) $ 1,202,644   $ 30,352  
Discontinued operations     14,145     7,605     25,603     13,603  
Gain on sale of discontinued operations     132,286         132,286      
Extraordinary loss         68,218     57,645     253,257  




Net income (loss)     863,921     (379,427 )   1,302,888     (209,302 )
Less: preferred stock dividends     1,666,871     1,667,190     5,001,251     5,001,549  




Numerator for basic earnings per share –Loss
    available to common stockholders
  $ (802,950 ) $ (2,046,617 ) $ (3,698,363 ) $ (5,210,851 )




                         
Denominator                          
Weighted average shares outstanding     11,873,242     11,687,942   11,862,943     11,638,544  
Less: Unvested restricted shares     (617,849 )   (502,141 )   (618,107 )   (473,432 )




Denominator for basic and diluted earnings per Share     11,255,393     11,185,801   11,244,836     11,165,112  




                         
Basic and Diluted Earnings (Loss) Per Common Share                          
Loss before discontinued operations and extraordinary
    loss
  $ (0.08 ) $ (0.18 ) $ (0.34 ) $ (0.45 )
Discontinued operations                  
Gain on sale of discontinued operations     0.01         0.01      
Extraordinary loss                 (.02 )




Net loss   $ (0.07 ) $ (0.18 ) $ (0.33 ) $ (0.47 )





Options to purchase 723,167 and 784,333 shares of common stock for the three and nine month periods ended September 30, 2002 and 2001 were outstanding but were excluded from the computation of diluted earnings per share because the effect would be antidilutive. Additionally, for all periods presented, the potential conversion of the Series S Preferred Stock was excluded in the computation of diluted earnings per share as the effect of conversion would be antidilutive.

3.       Debt

At September 30, 2002 and December 31, 2001, approximately $319.0 million and $330.0 million, respectively, of the Company’s net book value of its investment in properties collateralized the mortgage notes payable. At September 30, 2002 and December 31, 2001, the carrying value of the long-term debt approximated its fair value. At September 30, 2002 there are letters of credit aggregating $11.5 million which were issued for our benefit as collateral for outstanding Adjustable Rate Economic Development Revenue Refunding Bonds, Series 1999, that are scheduled to mature on December 1, 2016. These letters of credit expire on December 31, 2003.

As a result of the early extinguishments of certain debt, the Company incurred extraordinary losses of $57,645 and $253,257 during the first nine months of 2002 and 2001, respectively, comprised of the expensing of unamortized deferred finance costs and prepayment penalties.

During 2001, the Company entered into multiple interest rate cap agreements on $109 million of outstanding indebtedness at a cost of approximately $109,000. These interest rate cap agreements limit the Company’s exposure to increases in the prime rate above specified cap rates for one-year periods commencing on the interest rate readjustment dates.

7


Table of Contents

During the first nine months of 2002, the weighted average interest rate on a debt was 6.3% compared to 8.5% during the same period in 2001.

4.       Related Party Transactions with Kitchin Hospitality, LLC

The Company shares employees and office space with Kitchin Hospitality, which is wholly owned by Thomas W. Kitchin, the Company’s chairman and chief executive officer, and his family. Under the Cost Reimbursement Agreement, Kitchin Hospitality charged the Company approximately $357,000 and $159,000 for the third quarter 2002 and 2001, respectively. The Company expensed these allocated costs in the third quarter of 2002 and 2001, respectively. For the first nine months of 2002 and 2001, Kitchin Hospitality charged the Company approximately $1,022,000 and $512,000, respectively. The Company expensed approximately $1,022,000 and $443,000 in the first nine months of 2002 and 2001, respectively.

5.       Discontinued Operations

On August 30, 2002, the Company sold the Jameson Inn located in Macon, Georgia. Total revenues related to the asset of $40,000 and $147,000 and income from discontinued operations of $14,000 and $26,000 for the three and nine month periods ended September 30, 2002, respectively, are included in discontinued operations. The Company recognized a gain of $132,000 in third quarter 2002 on the sale of the property. Total revenues related to the asset of $55,000 and $166,000 and income from discontinued operations of $8,000 and $14,000 for the three and nine months ended September 30, 2001, respectively are included in discontinued operations.

6.        Recent Accounting Pronouncements

In June 2001, the Financial Accounting Standards Board issued SFAS No. 141, Business Combinations (“SFAS No. 141”), which eliminates the pooling method of accounting for all business combinations initiated after September 30, 2001, and addresses the initial recognition and measurement of goodwill and other intangible assets acquired in a business combination. The Company adopted SFAS No. 141 for business combinations initiated after September 30, 2001. There was no impact to the Company as a result of adopting this standard.

In June 2001, the Financial Accounting Standards Board issued SFAS No. 142, Goodwill and Other Intangible Assets (“SFAS No. 142”). Under SFAS No. 142, goodwill and indefinite lived intangible assets are no longer amortized but are reviewed annually for impairment. The Company adopted this standard effective January 1, 2002. There was no impact to the Company as a result of adopting this standard.

In August 2001, the Financial Accounting Standards Board issued SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (“SFAS No. 144”). SFAS No. 144 replaces SFAS No. 121, Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of. SFAS No. 144 requires that long-lived assets to be disposed of by sale, including those of discontinued operations, be measured at the lower of carrying amount or fair value less cost to sell, whether reported in continuing operations or in discontinued operations. Discontinued operations will no longer be measured at net realizable value or include amounts for operating losses that have not yet been incurred. SFAS No. 144 also broadens the reporting of discontinued operations to include all components of an entity with operations that can be distinguished from the rest of the entity and that will be eliminated from the ongoing operations of the entity in a disposal transaction. The Company adopted this standard on January 1, 2002.

8


Table of Contents

ITEM 2.    MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

We own limited service hotels located in fourteen states. On September 30, 2002, there were 96 operating Jameson Inns (5,327 available rooms) and 25 operating Signature Inns (2,952 available rooms). The Company opened one Jameson Inn and four expansions during the first nine months of 2002. One Signature Inn hotel was sold during the first quarter of 2002, two Jameson Inns were sold during the second quarter of 2002, and one Jameson Inn was sold during the third quarter of 2002.

Our primary source of revenue are rental payments by Kitchin Hospitality under master leases (“the Leases”) covering all of the operating Inns. The Leases provide for the payment of base rent and percentage rent. The principal determinant of percentage rent is Room Revenues from the Inns, as defined by the Leases.

The following shows, by brand, certain selected hotel operating statistics for the Inns owned by the Company and operated by Kitchin Hospitality. The term “All Inns” refers to our Inns which were operating at any time during each period including sold hotels up to the date of sale. The term “Same Inns” refers to our Inns which were operating during the entire period for each of the comparison periods.

Three Months Ended Nine Months Ended


September 30,
2002
September 30,
2001
September 30,
2002
September 30,
2001




Jameson Inns                          
   All Inns (110):                          
   Occupancy Rate     55.6 %   55.5 %   55.1 %   57.1 %
   Average Daily Rate   $ 58.50   $ 56.89   $ 57.92   $ 56.17  
   REVPAR   $ 32.52   $ 31.55   $ 31.90   $ 32.06  
                         
   Same Inns (91 hotels):                          
   Occupancy Rate     55.8 %   55.9 %   55.7 %   58.1 %
   Average Daily Rate   $ 58.48   $ 56.99   $ 57.95   $ 56.20  
   REVPAR   $ 32.66   $ 31.88   $ 32.29   $ 32.65  
                         
Signature Inns                          
   All Inns (26):                          
   Occupancy Rate     49.0 %   56.2 %   43.9 %   51.1 %
   Average Daily Rate   $ 66.03   $ 63.32   $ 63.89   $ 62.84  
   REVPAR   $ 32.38   $ 35.60   $ 28.03   $ 32.09  
                         
   Same Inns (25 hotels):                          
   Occupancy Rate     49.0 %   56.3 %   44.1 %   51.5 %
   Average Daily Rate   $ 66.03   $ 63.58   $ 63.92   $ 63.02  
   REVPAR   $ 32.38   $ 35.77   $ 28.16   $ 32.47  
                         
Combined Brands                          
   All Inns (136 hotels):                          
   Occupancy Rate     53.3 %   55.7 %   51.1 %   54.9 %
   Average Daily Rate   $ 60.96   $ 59.24   $ 59.75   $ 58.43  
   REVPAR   $ 32.47   $ 33.02   $ 30.52   $ 32.07  
                         
   Same Inns (116):                          
   Occupancy Rate     53.4 %   56.1 %   51.4 %   55.6 %
   Average Daily Rate   $ 60.99   $ 59.42   $ 59.87   $ 58.61  
   REVPAR   $ 32.56   $ 33.31   $ 30.74   $ 32.58  

 

9


Table of Contents

Results of Operations

  Comparison of the Three Months Ended September 30, 2002 and September 30, 2001

For the 2002 third quarter, we earned base rent and percentage rent in the aggregate amount of $11.1 million. Our lease revenues for the 2002 third quarter decreased by $198,000 as compared to the 2001 third quarter. This was due to the following factors:

   
Lease revenues earned from the Jameson Inns increased approximately $171,000 in the third quarter 2002 as compared to the same period in 2001, due primarily to an increase of 2.8% in the average daily rate and a slight increase of less than 1% in the occupancy rate, partially offset by a decrease of 2,351 room nights available in 2002 compared to 2001. From January 1, 2001 through September 30, 2002 six new Jameson Inns and nine expansions of existing Inns were completed and fourteen Inns sold.

   
Lease revenues earned from the Signature Inns decreased approximately $354,000 in third quarter 2002 versus third quarter 2001 due to a decrease of 9,108 room nights available in 2002 as compared to 2001 and a seven percentage point decline in the occupancy rate, offset by a 4.3% increase in the average daily rate. One Signature Inn was sold during the first quarter of 2002.

   
Lease revenue earned from billboards decreased $15,000 in third quarter of 2002 versus third quarter of 2001 due to the sale of certain billboards in connection with Inn sales during 2001.

Our property and other taxes and insurance expenses remained flat at $1.3 million in the third quarter of 2002 and 2001. This is attributable to increases in insurance costs offset by a decrease in the franchise taxes due to changes in the franchise tax laws in certain of the states in which we own Inns.

Our depreciation expense increased slightly from $4.8 million in the third quarter of 2001 to $4.9 million in the third quarter 2002, due primarily to the capital improvements at our Inns.

Our general and administrative expense includes overhead charges for management, accounting and legal services for the corporate home office from Kitchin Hospitality under a cost reimbursement agreement. Our general and administrative expenses for the third quarter 2002 was $591,000 as compared to $314,000 for the same period in 2001 primarily due to additional time spent by shared employees in our business matters as compared to Kitchin Hospitality’s as well as a decrease in the development and construction of new Inns. In addition, costs associated with professional fees and investor relations increased in 2002 and are included in general and administrative expense.

During the third quarter of 2002, we sold the Jameson Inn located in Macon, Georgia and a tract of land in Cheraw, South Carolina. The result of these sales was a net increase to earnings of $134,000. During third quarter 2001 we experienced a negative net impact on our earnings of approximately $544,000 with respect to properties sold or held for sale. This was comprised of a loss of $84,000 on properties sold and an impairment loss of $460,000 on properties held for sale.

Our interest expense decreased from $4.7 million in third quarter 2001 to $3.6 million in third quarter of 2002. This was the result of lower average effective interest rates (5.8% for the third quarter 2002 compared to 8.2% for the third quarter 2001).

We incurred extraordinary losses of $68,000 in third quarter 2001, comprised of the expensing of unamortized deferred finance costs and prepayment penalties as a result of the early extinguishments of certain debt.

10


Table of Contents

  Comparison of the Nine Months Ended September 30, 2002 and September 30, 2001

For the first nine months 2002, we earned base rent and percentage rent in the aggregate amount of $32.6 million. Our lease revenues for the first nine months 2002 decreased by $1.0 million as compared to the first nine months 2001. This was due to the following factors:

   
Lease revenues earned from the Jameson Inns decreased approximately $357,000 in the first nine months of 2002 as compared to the same period in 2001, due primarily to a decrease in the occupancy rate of two percentage points, partially offset by an increase of 10,209 room nights available in 2002 compared to 2001 and an increase in the average daily rate of 3.1%. From January 1, 2001 through September 30, 2002 six new Jameson Inns and nine expansions of existing Inns were opened, offset by the sale of fourteen Inns.

   
Lease revenues earned from the Signature Inns decreased approximately $630,000 in first nine months of 2002 versus the first nine months of 2001 primarily due to 22,176 less room nights available in the 2002 period as compared to the 2001 period and a seven percentage point decline in the occupancy rate for the 2002 period, partially offset by an increase in the average daily rate of 1.7%.

   
We received $527,000 in billboard lease rentals during the first nine months of 2002 compared to $548,000 for the same period in 2001.

Our property and other taxes and insurance expenses remained relatively flat at $3.8 million in the first nine months of 2002 and 2001 due to an increase in insurance costs offset by a decrease in franchise taxes. The decrease in franchise taxes was due to favorable tax law changes in certain of the states in which we own Inns.

Our depreciation expense increased from $14.4 million in the first nine months of 2001 to $14.9 million in the first nine months of 2002, due primarily to the capital improvements at our Inns.

Our general and administrative expenses include overhead charges for management, accounting and legal services for the corporate home office from Kitchin Hospitality under a cost reimbursement agreement. Our general and administrative expense for the first nine months of 2002 was $1.7 million as compared to $1.0 million for the same period in 2001. This increase was primarily due to additional time spent by shared employees in our business matters as compared to Kitchin Hospitality’s as well as a decrease in the development and construction of new Inns. In addition, costs associated with professional fees and investor relations increased in 2002 and are included in general and administrative expense.

During the first nine months of 2002, we sold Jameson Inns located in Covington, Georgia, Winder, Georgia, Macon, Georgia, a Signature Inn located in Cincinnati, Ohio (Northeast), and tracts of land in Tullahoma, Tennessee and Cheraw, South Carolina. The result of these sales was a net increase to earnings of $567,000. During the first nine months of 2001, we experienced a negative net impact on our earnings of approximately $117,000 with respect to properties sold or held for sale. This was comprised of a gain of $1,343,000 on properties sold and an impairment loss of $1,460,000 on properties held for sale.

Our interest expense decreased from $14.2 million in the first nine months of 2001 to $11.5 million in the same period of 2002. This was the result of lower average effective interest rates (6.3% for the first nine months of 2002 compared to 8.5% for the first nine months of 2001).

We incurred extraordinary losses of $58,000 and $253,000 in the first nine months of 2002 and 2001, respectively, comprised of the expensing of unamortized deferred finance costs and prepayment penalties as a result of the early extinguishments of certain debt.

11


Table of Contents
Funds from Operations

The following illustrates the calculation of funds from operations for the periods indicated:

Three Months Ended
September 30,
Nine Months Ended
September 30,


2002 2001 2002 2001




Net loss available to common stockholders   $ (802,950 ) $ (2,046,617 ) $ (3,698,363 ) $ (5,210,851 )
Plus:                          
   Depreciation expense     4,878,251     4,793,050     14,941,069     14,472,504  
   Extraordinary loss – early extinguishment
       of debt
        68,218     57,645     253,257  
   Loss on impairment of real estate         460,000         1,460,000  
   (Gain) loss on disposal of real estate     (132,286 )   83,699     (558,427 )   (1,146,222 )




Funds from operations   $ 3,943,015   $ 3,358,350   $ 10,741,924   $ 9,828,688  





Liquidity and Capital Resources

Our net cash provided by operations was $13.8 million during the first nine months of 2002. The Company’s principal sources of liquidity to meet its cash requirements, including distributions to shareholders and repayments of indebtedness are:

   
our funds generated from operations,

   
existing cash on hand,

   
the remaining availability under the line of credit and expansion construction loan ($1.6 million at September 30, 2002),

   
proceeds from the refinancing of Inns with increased borrowing capacity, and

   
net proceeds from the sale of Inns and land held for sale.

These funds are used to meet the principal repayments of our amortizing debt, the refurbishing costs and capital maintenance of our existing Inns, and certain other operating needs including the payment of dividends and other operating expenses. As a REIT, we must distribute to stockholders at least 90% of our taxable income, excluding net capital gains, to preserve the favorable tax treatment accorded to a REIT under the Internal Revenue Code. We expect to fund any required distributions through cash generated from operations, existing cash on hand and external borrowings as necessary. However, we do not anticipate having net taxable income in 2002.

Our net cash used in investing activities for the first nine months of 2002 totaled $3.7 million. We received net cash proceeds totaling $6.5 million from the sale of four Inns and two parcels of land. Proceeds from these asset sales were primarily used to retire debt. We may sell additional Inns in the future although we had no agreements to sell additional Inns at September 30, 2002. Additions to property and equipment totaled $10.2 million for the first nine months of 2002 as compared to $23.7 million in the same period of 2001. Included in additions to property and equipment are capital expenditures for refurbishing and renovating existing Inns of approximately $5.1 million for first nine months of 2002 as compared to $6.0 million for first nine months 2001. We plan to spend $6.4 million during 2002 on refurbishment and renovation projects of existing Inns. These expenditures exceed our minimum policy of 4% of Inn room revenues, which we commit to spend for capital improvements and the refurbishment and replacement of furniture, fixtures and equipment at our Inns. These capital expenditures are funded from operating cash flow, net proceeds from the disposition of under-performing hotels and possibly from additional borrowings. We anticipate this trend to continue during 2003 as we refurbish our existing Inns to ensure their competitiveness in the market and convert a Signature Inn to a Jameson Inn in the first quarter of 2003. These capital expenditures are in addition to amounts spent on normal repairs and maintenance, which are paid by the lessee Kitchin Hospitality. The remaining $5.1 million in additions to property and equipment in the first nine months of 2002 is due primarily to the opening of one Inn and expansions of four Inns.

12


Table of Contents

Our net cash used in financing activities during the first nine months ended September 30, 2002 totaled $8.7 million. This amount included the payment of dividends to common and preferred shareholders of $7.0 million, net proceeds from our Dividend Reinvestment Plan of $334,000, proceeds from mortgage notes net of repayments of $4.4 million, and scheduled long-term debt payments of $6.2 million.

We expect to selectively continue to develop additional Jameson Inns and to expand existing Jameson Inns as suitable opportunities arise and if adequate sources of financing are available. Since our election to be taxed as a REIT, we have financed construction of new Jameson Inns and currently intend to continue financing the construction of any new Inns entirely with bank borrowings. While we believe we can continue to finance new Inns and expansions with these construction and long-term mortgage loans, we will need additional debt financing for this growth. We continue to consider possible additional long-term debt or equity financing that would be available to fund our ongoing development activities.

At September 30, 2002 we had total indebtedness of $225.3 million compared to $227.0 million at December 31, 2001. Of that, approximately $196.5 million is variable rate debt adjusting during 2002 as follows:

Adjustment Date Amount
(in millions)
Weighted Average
Interest Rate
Base Index




                   
January 2002   $ 39.9     5.5 %   Prime  
February 2002     20.1     6.1 %   1 Yr. Treasury Index  
April 2002     39.1     5.1 %   Prime  
July 2002     52.3     5.7 %   Prime  
October 2002     17.6     5.3 %   Prime  
Adjusts Daily     27.5     4.5 %   Prime & Bank Index  

Total   $ 196.5              


During the first nine months of 2002 the weighted average interest rate on our debt was 6.3% compared to 8.5% during the same period in 2001. We anticipate full year 2002 required principal repayments of approximately $8.8 million.

At September 30, 2002 there were letters of credit aggregating $11.5 million which were issued for our benefit as collateral for outstanding Adjustable Rate Economic Development Revenue Refunding Bonds, Series 1999, that are scheduled to mature on December 1, 2016. These letters of credit are secured by four of our Signature Inns. These letters of credit expire on December 31, 2003.

During 2001, we entered into multiple interest rate cap agreements on $109 million of outstanding indebtedness at a cost of approximately $109,000. These interest rate cap agreements limit our exposure to increases in the prime rate above specified cap rates for one-year periods commencing on the interest rate readjustment dates.

We have four stock incentive plans in place. As of September 30, 2002, 1,436,380 shares of our common stock were reserved for issuance, including 411,495 available for future option grants and restricted stock grants under the 1993 and 1996 plans. Options to purchase 811,167 shares of our common stock were outstanding (including 482,527, which were exercisable). In addition, as of September 30, 2002, 612,070 shares of our common stock issued to certain key employees of ours and Kitchin Hospitality are restricted as to sale until vested in 2006 through 2012. On March 20, 2002, we made a tender offer for outstanding options to purchase shares of common stock issued under the 1993 stock incentive plan at a nominal price of $.01 per option share. As a result of this tender offer, 186,276 options were tendered and cancelled during the second quarter 2002.

On February 20, 2001, we registered with the Securities and Exchange Commission the issuance of 200,000 shares of our common stock under our Dividend Reinvestment and Stock Purchase Plan that was approved by our board of directors on February 9, 2001. Our Dividend Reinvestment and Stock Purchase Plan provides holders of our common and preferred stock with a convenient method of investing cash dividends and voluntary cash payments in additional shares of our common stock. We use the net proceeds received by us from the sale of the shares of common stock under the plan for working capital and other corporate purposes.

13


Table of Contents

In August 2000, we announced a share repurchase program of up to $10 million of our outstanding stock. Most of our repurchases, if any, will be shares of our preferred stock, but may also include our common stock. As of September 30, 2002, no shares have been repurchased under the program.

Forward-Looking Statements

There are a number of statements in this report which address activities, events or developments which we expect or anticipate will or may occur in the future, including such things as changes in interest rates, our expansion plans (including construction of new Inns and expansion of existing Inns), dispositions of hotels, availability of debt financing and capital, payment of quarterly dividends, effects of terrorist acts similar in nature to those which occurred September 11, 2001, and other matters. These statements are based on certain assumptions and analyses we have made in the light of our experience and our perception of historical trends, current conditions and expected future developments, as well as other factors we believe are appropriate under the circumstances. However, whether the actual results and developments will conform to our expectations and predictions are subject to a number of risks and uncertainties, including (1) our ability to (a) secure construction and permanent financing to finance such development on terms and conditions favorable to us, (b) assess accurately the market demand for new Inns and expansions of existing Inns, (c) identify and purchase new sites which meet our various criteria, including reasonable land prices, (d) contract for the construction of new Inns and expansions of existing Inns in a manner which produces Inns consistent with our present quality and standards at a reasonable cost and without significant delays, (e) provide ongoing renovation and refurbishment of the Inns sufficient to maintain consistent quality among the Inns, and (f) manage our business in a cost-effective manner given the number of Inns; (2) Kitchin Hospitality’s willingness and ability to manage the Inns profitably; (3) general economic, market and business conditions, particularly those in the lodging industry generally and in the geographic markets where the Inns are located; (4) changes in short-term interest rates; (5) our ability to repay or refinance debt at its maturity; (6) the business opportunities (or lack thereof) that may be presented to and pursued by us; (7) the availability of qualified managers and employees; (8) changes in governmental laws or regulations and (9) other factors, most of which are beyond our control. Consequently, all of the forward-looking statements made in this report are qualified by these cautionary statements and there can be no assurance that the actual results of developments which we anticipate will be realized, or even if substantially realized, that they will have the expected consequences to or effects on us or our business or operations.

Kitchin Hospitality, LLC Financial Information

Kitchin Hospitality leases, operates and develops Inns owned by us. In addition, a subsidiary of Kitchin Hospitality serves as a general contractor on the construction of various commercial buildings.

The following table summarizes the unaudited financial results of Kitchin Hospitality:

Three Months Ended
September 30,
Nine Months Ended
September 30,


2002 2001 2002 2001




Room revenues   $ 25,811,855   $ 26,198,059   $ 71,048,622   $ 75,051,772  
Construction revenues     4,779,634     9,413,264     17,109,420     25,788,062  
Other income     299,178     350,680     2,009,786     1,261,605  




   Total revenues     30,890,667     35,962,003     90,167,828     102,101,439  
                         
Inn operating expenses     9,898,744     9,877,112     27,507,466     29,073,377  
Lease expense     10,979,465     11,158,932     32,222,145     33,174,601  
Construction and other expenses     4,221,520     7,374,803     14,510,803     21,197,246  
General and administrative expenses     4,572,379     5,668,561     14,018,591     16,457,329  
Depreciation and amortization     78,491     77,772     219,900     213,318  




   Total expenses     29,750,599     34,157,180     88,478,905     100,115,871  




   Net income   $ 1,140,068   $ 1,804,823   $ 1,688,923   $ 1,985,568  





  

14


Table of Contents

Dividends

On September 18, 2002, we announced a quarterly dividend of $0.5781 cents per share for Series A Preferred Stock and $0.425 cents per share for Series S Preferred Stock. These dividends were paid on October 21, 2002 to shareholders of record on September 30, 2002.

On October 29, 2002, we announced a quarterly dividend of $0.05 per common share. The dividend is payable on November 20, 2002, to shareholders of record on November 4, 2002.

Our future decisions to pay common dividends will be determined each quarter based upon the operating results of that quarter, economic conditions, and other operating trends. We currently anticipate that we will declare an aggregate of $0.20 in cash dividends per common share relating to the full year 2002 results.

Seasonality

The hotel industry is seasonal in nature. The hotel revenues recognized by Kitchin Hospitality are generally greater in the second and third quarters than in the first and fourth quarters. This seasonality pattern can be expected to cause quarterly fluctuations in our lease revenues.

Inflation

Operators of hotels in general possess the ability to adjust room rates quickly. Nevertheless, competitive pressures have limited, and may in the future limit, Kitchin Hospitality’s ability to raise rates in the face of inflation.

Critical Accounting Policies

The consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States, which require us to make estimates and assumptions. We believe that of our significant accounting policies, the following may involve a higher degree of judgment and complexity.

Impairment of Real Estate Assets

We review long-lived assets for indicators of impairment at least quarterly or whenever events or changes in circumstances indicate that the carrying values of our property may be impaired. If any indicators are present, we make estimates of the undiscounted cash flows from the expected future operations of the underlying asset. In projecting the expected future operations of the asset, we base our estimates on future budgeted earnings before interest expense, income taxes, depreciation and amortization, and use growth assumptions to project these amounts over the expected life of the underlying asset. Our growth assumptions are based on assumed future changes in the economy and changes in demand for lodging in our markets; if actual conditions differ from those in our assumptions, the actual results of each asset’s actual future operations could be significantly different from the estimated results we used in our analysis. If the analysis indicates that the carrying value is not recoverable from future cash flows, we write down the asset to its estimated fair value and recognize an impairment loss. The estimated fair value is based on a discounted cash flow analysis or expected sales price for the asset depending on the individual circumstance. Any impairment losses we recognize are recorded as operating expenses. We did not recognize any impairment losses in the first nine months of 2002. In the first nine months of 2001, we recognized $1.5 million of impairment losses.

15


Table of Contents

Overhead Allocation from Kitchin Hospitality

We share employees and office space with Kitchin Hospitality. Under the Cost Reimbursement Agreement, Kitchin Hospitality charged us approximately $357,000 and $159,000 for the third quarter 2002 and 2001, respectively. We expensed $357,000 and $159,000 of the allocated costs in the third quarter of 2002 and 2001, respectively. For the first nine months of 2002 and 2001, Kitchin Hospitality charged us approximately $1,022,000 and $512,000, respectively. We expensed $1,022,000 and $443,000 in the first nine months of 2002 and 2001, respectively. Historically, a significant portion of the overhead expense was charged to Kitchin Hospitality for the development of new Inns.

ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

A significant portion of our existing indebtedness is subject to adjustable interest rates primarily with twelve month interest rate readjustment dates, and is secured by our Inns and billboards. Because of the current relative unavailability of fixed interest rate long-term financing, we anticipate that the majority of our future borrowings will continue to be at interest rates which adjust with certain indices. Therefore, our costs of financing our floating rate debt may increase subject to events beyond our direct control. We expect to continue to selectively obtain financial instruments, including interest rate cap agreements, to limit our exposure to increases in future short term interest rates.

ITEM 4.    CONTROLS AND PROCEDURES

Based on the most recent evaluation, which was completed within 90 days of the filing of this Form 10-Q, our Chief Executive Officer and Chief FinancialOfficer believe our disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) are effective. There were not any significant changes in internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation, nor were there any corrective actions with regard to significant deficiencies and material weaknesses.

16


Table of Contents

PART II

OTHER INFORMATION

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

(A)      Exhibits

  99.1   Certification of the Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
     
  99.2   Certification of the Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

(B)      Reports on Form 8-K

  1)   Current report on Form 8-K filed on July 16, 2002 reporting under Item 9 the issuance of the Company’s press release announcing its hotel statistics for the month ended June 30, 2002.
     
  2)   Current report on Form 8-K filed on July 25, 2002 reporting under Item 5 the issuance of the Company’s press release announcing its second quarter 2002 common stock dividends.
     
  3)   Current report on Form 8-K filed on August 7, 2002 reporting under Item 9 the issuance of the Company’s press release reporting financial results for the second quarter 2002.
     
  4)   Current report on Form 8-K filed on August 8, 2002 reporting under Item 9 the issuance of the Company’s press release announcing its hotel statistics for the month ended July 31, 2002.
     
  5)   Current report on Form 8-K on September 13, 2002 reporting under Item 9 the issuance of the Company’s press release announcing its hotel statistics for the month ended August 31, 2002.
     
  6)   Current report on Form 8-K filed on September 18, 2002 reporting under Item 5 the issuance of the Company’s press release announcing its preferred stock dividends for the third quarter of 2002.

17


Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

  Jameson Inns, Inc.

Dated: November 14, 2002
  By: 
/s/ THOMAS W. KITCHIN

      Thomas W. Kitchin
Chief Executive Officer
(Principal Executive Officer)

   

  By: 
/s/ CRAIG R. KITCHIN

      Craig R. Kitchin
President and Chief Financial Officer
(Principal Financial Officer)

   

  By: 
/s/ MARTIN D. BREW

      Martin D. Brew
Treasurer and Chief Accounting Officer
(Principal Accounting Officer)

 18


Table of Contents

CERTIFICATIONS

I, Thomas W. Kitchin, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of Jameson Inns, Inc. (the “Company”);
     
2.   Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
     
3.   Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the Company as of, and for, the periods presented in this quarterly report;
     
4.   The Company’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the Company and we have;

  a.   Designed such disclosure controls and procedures to ensure that material information relating to the Company, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
     
  b.   Evaluated the effectiveness of the Company’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and
     
  c.   Presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.   The Company’s other certifying officers and I have disclosed, based on our most recent evaluation, to the Company’s auditors and the audit committee of Company’s board of directors:

  a.   All significant deficiencies in the design or operation of internal controls which could adversely affect the Company’s ability to record, process, summarize and report financial data and have identified for the Company’s auditors any material weakness in internal controls; and
     
  b.   Any fraud, whether or not material, that involves management or other employees who have a significant role in the Company’s internal controls; and

6.   The Company’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: November 14, 2002

     

   
/s/ THOMAS W. KITCHIN

      Thomas W. Kitchin
Chief Executive Officer

19


Table of Contents

I, Craig R. Kitchin, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of Jameson Inns, Inc. (the “Company”);
     
2.   Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
     
3.   Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the Company as of, and for, the periods presented in this quarterly report;
     
4.   The Company’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the Company and we have;

  a.   Designed such disclosure controls and procedures to ensure that material information relating to the Company, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
     
  b.   Evaluated the effectiveness of the Company’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and
     
  c.   Presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5.   The Company’s other certifying officers and I have disclosed, based on our most recent evaluation, to the Company’s auditors and the audit committee of Company’s board of directors:

  a.   All significant deficiencies in the design or operation of internal controls which could adversely affect the Company’s ability to record, process, summarize and report financial data and have identified for the Company’s auditors any material weakness in internal controls; and
     
  b.   Any fraud, whether or not material, that involves management or other employees who have a significant role in the Company’s internal controls; and

6.   The Company’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: November 14, 2002

     

   
/s/ CRAIG R. KITCHIN

      Craig R. Kitchin
President & Chief Financial Officer

 

20