Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - STRATEGIC HOTELS & RESORTS, INC | d8k.htm |
| EX-99.1 - PRESS RELEASE - STRATEGIC HOTELS & RESORTS, INC | dex991.htm |
| Exhibit 99.2 |
Strategic Hotels & Resorts
Supplemental Financial Information
December 31, 2009
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)
|
Supplemental Financial Information December 31, 2009
|
TABLE OF CONTENTS
| PAGE | ||
| CORPORATE INFORMATION |
||
| The Company |
1 | |
| Board of Directors |
2 | |
| Officers |
3 | |
| Equity Research Coverage |
4 | |
| FINANCIAL HIGHLIGHTS |
||
| Supplemental Financial Data |
5 | |
| Consolidated Statements of Operations |
6 | |
| Consolidated Balance Sheets |
7 | |
| Discontinued Operations |
8 | |
| Investment in the Hotel del Coronado |
9 | |
| Summary of Residential Activity |
10 | |
| Leasehold Information |
11 | |
| Non-GAAP Financial Measures |
12 | |
| Reconciliation of Net Loss Attributable to SHR Common Shareholders to EBITDA and Comparable EBITDA |
13 | |
| Reconciliation of Net Loss Attributable to SHR Common Shareholders to |
||
| Funds From Operations (FFO), FFO - Fully Diluted and Comparable FFO |
14 | |
| Debt Summary |
15 | |
| PORTFOLIO DATA |
||
| Portfolio at December 31, 2009 |
16 | |
| Seasonality by Geographic Region |
17 | |
| Operating Statistics by Geographic Region |
18 | |
| Selected Financial and Operating Information by Property |
19-23 | |
| Reconciliation of Property EBITDA to EBITDA |
24 | |
| Reconciliation of Property EBITDA to Comparable EBITDA |
25 | |
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)
|
Supplemental Financial Information December 31, 2009
|
CORPORATE INFORMATION
The Company
Strategic Hotels & Resorts Inc. (SHR) is an industry-leading owner and asset manager of high-end hotels and resorts. We own a quality portfolio of upper upscale and luxury hotels and resorts in desirable North American and European locations. Our portfolio is currently made up of 17 properties totaling 8,002 rooms. We own unique hotels with complex operations, sophisticated customers and multiple revenue streams. Our properties include large convention hotels, business hotels and resorts, which are managed by internationally recognized hotel management companies.
We believe our asset management expertise is what truly distinguishes us. Asset management is our focus, our core competency, and our competitive advantage. Our business is driven by our team’s depth of knowledge and hands-on expertise in every aspect of the lodging industry. While our focus is to drive top line revenues, we importantly focus on every component of bottom line profitability. We use our experience to make selective, value added acquisitions and recycle capital through thoughtful and planned dispositions. Simply put, we are utilizing our expert management skills in building a great hotel company which we believe will provide attractive returns for our shareholders.
Strategic Hotels & Resorts is a real estate investment trust (REIT) and is traded on the New York Stock Exchange under the symbol BEE.
Fiscal Year End:
December 31
Number of Full-Time Equivalent Employees:
42
Corporate Headquarters:
200 West Madison Street, Suite 1700
Chicago, IL 60606
(312) 658-5000
Company Contacts:
James Mead
Chief Financial Officer
(312) 658-5000
Ryan Bowie
Vice President and Treasurer
(312) 658-5000
1
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information December 31, 2009
|
Board of Directors
William A. Prezant
Chairman of the Board, Corporate Governance and Nominating Committee and Executive Committee
Laurence S. Geller
Director, President and Chief Executive Officer
Robert P. Bowen
Director and Chairman of the Audit Committee
James A. Jeffs
Director and Chairman of the Compensation Committee
Kenneth Fisher
Director
Raymond L. Gellein, Jr.
Director
Richard D. Kincaid
Director
Sir David M.C. Michels
Director
Eugene F. Reilly
Director
2
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)
|
Supplemental Financial Information December 31, 2009
|
Officers
Laurence S. Geller
President and Chief Executive Officer
James E. Mead
Executive Vice President and Chief Financial Officer (Principal Financial Officer)
Richard J. Moreau
Executive Vice President, Asset Management
Stephen M. Briggs
Senior Vice President, Chief Accounting Officer (Principal Accounting Officer)
Jayson C. Cyr
Senior Vice President, Internal Audit
Paula C. Maggio
Senior Vice President, Secretary & General Counsel
Robert T. McAllister
Senior Vice President, Tax
Patricia A. Needham
Senior Vice President, Assistant Secretary
John K.T. Barrett
Vice President, Asset Management
Ryan M. Bowie
Vice President, Treasurer
Gregory A. Brenner
Vice President, Controller
D. Robert Britt
Vice President, Asset Management
Michael A. Dalton
Vice President, Design
Thomas G. Healy
Vice President, Asset Management
David R. Hogin, Jr.
Vice President, Asset Management
Cory P. Warning
Vice President, Development
3
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)
|
Supplemental Financial Information December 31, 2009
|
Equity Research Coverage
| Firm |
Analyst |
Telephone | ||
| Deutsche Bank North America | Chris Woronka | (212) 250-5815 | ||
| Green Street Advisors, Inc. | John Arabia | (949) 640-8780 | ||
| JMP Securities | Will Marks | (415) 835-8944 | ||
| Keefe, Bruyette & Woods | Smedes Rose | (212) 887-3696 | ||
| Raymond James & Associates | William Crow | (727) 567-2594 | ||
| Robert W. Baird & Co. | David Loeb | (414) 765-7063 | ||
| Wells Fargo Securities, LLC | Jeffrey Donnelly | (617) 603-4262 | ||
Strategic Hotels & Resorts is followed by the analysts listed above. Please note that any opinions, estimates or forecasts regarding Strategic Hotels & Resorts’ performance made by these analysts are theirs alone and do not represent opinions, forecasts or predictions of Strategic Hotels & Resorts or its management. Strategic Hotels & Resorts does not by its reference here imply its endorsement of, or concurrence with, such information, conclusions or recommendations.
4
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)
|
Supplemental Financial Information December 31, 2009
|
FINANCIAL HIGHLIGHTS
Supplemental Financial Data
(in thousands, except per share information)
| December 31, 2009 | ||||||||
| Pro Rata Share | Consolidated | |||||||
| Capitalization |
||||||||
| Common shares outstanding |
75,253 | 75,253 | ||||||
| Operating partnership units outstanding |
955 | 955 | ||||||
| Stock options outstanding |
885 | 885 | ||||||
| Restricted stock units outstanding |
862 | 862 | ||||||
| Combined shares, options and units outstanding |
77,955 | 77,955 | ||||||
| Common stock price at end of period |
$ | 1.86 | $ | 1.86 | ||||
| Common equity capitalization |
$ | 144,996 | $ | 144,996 | ||||
| Preferred equity capitalization (at $25.00 face value) |
370,236 | 370,236 | ||||||
| Consolidated debt (excludes discount on exchangeable senior notes) |
1,658,745 | 1,658,745 | ||||||
| Pro rata share of unconsolidated debt |
282,825 | — | ||||||
| Pro rata share of consolidated debt |
(107,065 | ) | — | |||||
| Cash and cash equivalents |
(116,310 | ) | (116,310 | ) | ||||
| Total enterprise value |
$ | 2,233,427 | $ | 2,057,667 | ||||
| Net Debt / Total Enterprise Value |
76.9 | % | 75.0 | % | ||||
| Preferred Equity / Total Enterprise Value |
16.6 | % | 18.0 | % | ||||
| Common Equity / Total Enterprise Value |
6.5 | % | 7.0 | % | ||||
5
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information Three Months and Years Ended December 31, 2009 and 2008 | |
Consolidated Statements of Operations
(in thousands, except per share data)
| Three Months Ended December 31, |
Years Ended December 31, |
|||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
| Revenues: |
||||||||||||||||
| Rooms |
$ | 99,759 | $ | 111,168 | $ | 393,206 | $ | 507,383 | ||||||||
| Food and beverage |
63,146 | 77,366 | 230,630 | 310,939 | ||||||||||||
| Other hotel operating revenue |
23,593 | 25,681 | 95,105 | 104,680 | ||||||||||||
| 186,498 | 214,215 | 718,941 | 923,002 | |||||||||||||
| Lease revenue |
1,345 | 1,170 | 4,858 | 5,387 | ||||||||||||
| Total revenues |
187,843 | 215,385 | 723,799 | 928,389 | ||||||||||||
| Operating Costs and Expenses: |
||||||||||||||||
| Rooms |
27,910 | 29,214 | 110,631 | 126,804 | ||||||||||||
| Food and beverage |
45,672 | 52,629 | 170,503 | 215,683 | ||||||||||||
| Other departmental expenses |
54,117 | 58,963 | 210,044 | 238,258 | ||||||||||||
| Management fees |
6,736 | 7,205 | 26,593 | 35,920 | ||||||||||||
| Other hotel expenses |
14,253 | 14,637 | 53,613 | 58,423 | ||||||||||||
| Lease expense |
4,491 | 3,926 | 16,971 | 17,489 | ||||||||||||
| Depreciation and amortization |
36,171 | 30,789 | 139,243 | 116,538 | ||||||||||||
| Impairment losses and other charges |
49,795 | 231,806 | 100,009 | 328,485 | ||||||||||||
| Corporate expenses |
4,778 | 5,309 | 25,703 | 26,369 | ||||||||||||
| Total operating costs and expenses |
243,923 | 434,478 | 853,310 | 1,163,969 | ||||||||||||
| Operating loss |
(56,080 | ) | (219,093 | ) | (129,511 | ) | (235,580 | ) | ||||||||
| Interest expense |
(25,393 | ) | (21,891 | ) | (102,521 | ) | (89,445 | ) | ||||||||
| Interest income |
27 | 315 | 738 | 1,796 | ||||||||||||
| Loss on early extinguishment of debt |
— | — | (883 | ) | — | |||||||||||
| Equity in (losses) earnings of joint ventures |
(426 | ) | (360 | ) | 1,718 | 2,810 | ||||||||||
| Foreign currency exchange loss |
(1,789 | ) | (5,187 | ) | (2,119 | ) | (1,113 | ) | ||||||||
| Other expenses, net |
(777 | ) | (196 | ) | (609 | ) | (690 | ) | ||||||||
| Loss before income taxes, distributions in excess of noncontrolling interest capital, loss on sale of noncontrolling interests in hotel properties and discontinued operations |
(84,438 | ) | (246,412 | ) | (233,187 | ) | (322,222 | ) | ||||||||
| Income tax expense |
(2,086 | ) | (3,267 | ) | (3,929 | ) | (10,560 | ) | ||||||||
| Distributions in excess of noncontrolling interest capital |
— | — | — | (2,499 | ) | |||||||||||
| Loss before loss on sale of noncontrolling interests in hotel properties and discontinued operations |
(86,524 | ) | (249,679 | ) | (237,116 | ) | (335,281 | ) | ||||||||
| Loss on sale of noncontrolling interests in hotel properties |
— | — | — | (46 | ) | |||||||||||
| Loss from continuing operations |
(86,524 | ) | (249,679 | ) | (237,116 | ) | (335,327 | ) | ||||||||
| Income (loss) from discontinued operations, net of tax |
20,826 | (30,277 | ) | (9,317 | ) | 17,841 | ||||||||||
| Net loss |
(65,698 | ) | (279,956 | ) | (246,433 | ) | (317,486 | ) | ||||||||
| Net loss attributable to the noncontrolling interests in SHR’s operating partnership |
832 | 3,578 | 3,129 | 4,065 | ||||||||||||
| Net loss (income) attributable to the noncontrolling interests in consolidated affiliates |
403 | (983 | ) | (641 | ) | (3,870 | ) | |||||||||
| Net loss attributable to SHR |
(64,463 | ) | (277,361 | ) | (243,945 | ) | (317,291 | ) | ||||||||
| Preferred shareholder dividends |
(7,722 | ) | (7,722 | ) | (30,886 | ) | (30,886 | ) | ||||||||
| Net loss attributable to SHR common shareholders |
$ | (72,185 | ) | $ | (285,083 | ) | $ | (274,831 | ) | $ | (348,177 | ) | ||||
| Basic and Diluted Loss Per Share: |
||||||||||||||||
| Loss from continuing operations attributable to SHR common shareholders |
$ | (1.23 | ) | $ | (3.40 | ) | $ | (3.53 | ) | $ | (4.86 | ) | ||||
| Income (loss) from discontinued operations attributable to SHR |
0.27 | (0.39 | ) | (0.12 | ) | 0.23 | ||||||||||
| Net loss attributable to SHR common shareholders |
$ | (0.96 | ) | $ | (3.79 | ) | $ | (3.65 | ) | $ | (4.63 | ) | ||||
| Weighted average common shares outstanding |
75,426 | 75,146 | 75,267 | 75,140 | ||||||||||||
6
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information | |
| December 31, 2009 and 2008 |
Consolidated Balance Sheets
(in thousands, except share data)
| December 31, | ||||||||
| 2009 | 2008 | |||||||
| Assets |
||||||||
| Investment in hotel properties, net |
$ | 2,162,584 | $ | 2,383,860 | ||||
| Goodwill |
75,758 | 120,329 | ||||||
| Intangible assets, net of accumulated amortization of $4,400 and $3,096 |
34,046 | 32,277 | ||||||
| Investment in joint ventures |
46,745 | 82,122 | ||||||
| Cash and cash equivalents |
116,310 | 80,954 | ||||||
| Restricted cash and cash equivalents |
22,829 | 37,358 | ||||||
| Accounts receivable, net of allowance for doubtful accounts of $2,657 and $2,203 |
54,524 | 70,945 | ||||||
| Deferred financing costs, net of accumulated amortization of $12,543 and $6,655 |
11,225 | 10,375 | ||||||
| Deferred tax assets |
34,244 | 38,260 | ||||||
| Other assets |
39,878 | 52,687 | ||||||
| Total assets |
$ | 2,598,143 | $ | 2,909,167 | ||||
| Liabilities and Equity |
||||||||
| Liabilities: |
||||||||
| Mortgages and other debt payable |
$ | 1,300,745 | $ | 1,301,535 | ||||
| Exchangeable senior notes, net of discount |
169,452 | 165,155 | ||||||
| Bank credit facility |
178,000 | 206,000 | ||||||
| Accounts payable and accrued expenses |
236,269 | 281,918 | ||||||
| Deferred tax liabilities |
16,940 | 34,236 | ||||||
| Deferred gain on sale of hotels |
101,852 | 104,251 | ||||||
| Total liabilities |
2,003,258 | 2,093,095 | ||||||
| Noncontrolling interests in SHR’s operating partnership |
2,717 | 5,330 | ||||||
| Equity: |
||||||||
| SHR’s shareholders’ equity: |
||||||||
| 8.50% Series A Cumulative Redeemable Preferred Stock ($0.01 par value; 4,488,750 shares issued and outstanding; liquidation preference $25.00 per share) |
108,206 | 108,206 | ||||||
| 8.25% Series B Cumulative Redeemable Preferred Stock ($0.01 par value; 4,600,000 shares issued and outstanding; liquidation preference $25.00 per share) |
110,775 | 110,775 | ||||||
| 8.25% Series C Cumulative Redeemable Preferred Stock ($0.01 par value; 5,750,000 shares issued and outstanding; liquidation preference $25.00 per share) |
138,940 | 138,940 | ||||||
| Common shares ($0.01 par value; 150,000,000 common shares authorized; 75,253,252 and 74,410,012 common shares issued and outstanding) |
752 | 744 | ||||||
| Additional paid-in capital |
1,233,856 | 1,228,774 | ||||||
| Accumulated deficit |
(954,208 | ) | (710,263 | ) | ||||
| Accumulated other comprehensive loss |
(69,341 | ) | (93,637 | ) | ||||
| Total SHR’s shareholders’ equity |
568,980 | 783,539 | ||||||
| Noncontrolling interests in consolidated affiliates |
23,188 | 27,203 | ||||||
| Total equity |
592,168 | 810,742 | ||||||
| Total liabilities and equity |
$ | 2,598,143 | $ | 2,909,167 | ||||
7
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information | |
| Three Months and Years Ended December 31, 2009 and 2008 |
Discontinued Operations
The results of operations of hotels sold are classified as discontinued operations and segregated in the consolidated statements of operations for all periods presented. The following hotels were sold during 2009 and 2008 (in thousands):
| Hotel |
Date Sold | Net Sales Proceeds | |||
| Renaissance Paris Hotel Le Parc Trocadero |
December 21, 2009 | $ | 50,275 | ||
| Four Seasons Mexico City |
October 29, 2009 | $ | 52,156 | ||
| Hyatt Regency Phoenix |
July 2, 2008 | $ | 89,581 | ||
The following is a summary of income (loss) from discontinued operations for the three months and years ended December 31, 2009 and 2008 (in thousands):
| Three Months Ended December 31, |
Years Ended December 31, |
|||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
| Hotel operating revenues |
$ | 7,643 | $ | 13,026 | $ | 31,892 | $ | 70,808 | ||||||||
| Operating costs and expenses |
4,231 | 8,154 | 24,687 | 50,554 | ||||||||||||
| Depreciation and amortization |
413 | 1,521 | 5,019 | 7,079 | ||||||||||||
| Impairment losses |
— | 33,335 | 30,795 | 33,335 | ||||||||||||
| Total operating costs and expenses |
4,644 | 43,010 | 60,501 | 90,968 | ||||||||||||
| Operating income (loss) |
2,999 | (29,984 | ) | (28,609 | ) | (20,160 | ) | |||||||||
| Interest income |
— | 2 | 3 | 19 | ||||||||||||
| Foreign currency exchange gain |
39 | 291 | 82 | 299 | ||||||||||||
| Other expenses, net |
(82 | ) | — | (82 | ) | (257 | ) | |||||||||
| Income tax (expense) benefit |
(294 | ) | (406 | ) | 1,125 | 458 | ||||||||||
| Gain (loss) on sale of assets |
18,164 | (180 | ) | 18,164 | 37,482 | |||||||||||
| Income (loss) from discontinued operations |
$ | 20,826 | $ | (30,277 | ) | $ | (9,317 | ) | $ | 17,841 | ||||||
8
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information | |
| Three Months and Years Ended December 31, 2009 and 2008 |
Investment in the Hotel del Coronado
(in thousands)
On January 9, 2006, we purchased a 45% interest in the joint venture that owns the Hotel del Coronado. We account for this investment using the equity method of accounting.
| Three Months Ended December 31, |
Years Ended December 31, |
|||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
| Total revenues (100%) |
$ | 19,676 | $ | 32,484 | $ | 116,297 | $ | 150,808 | ||||||||
| Property EBITDA (100%) |
$ | 5,767 | $ | 11,148 | $ | 37,988 | $ | 56,846 | ||||||||
| Equity in (losses) earnings of joint venture (SHR 45% ownership) |
||||||||||||||||
| Property EBITDA |
$ | 2,595 | $ | 5,017 | $ | 17,095 | $ | 25,581 | ||||||||
| Depreciation and amortization |
(1,973 | ) | (1,884 | ) | (7,736 | ) | (7,379 | ) | ||||||||
| Interest expense |
(1,874 | ) | (3,710 | ) | (7,799 | ) | (15,204 | ) | ||||||||
| Other expenses, net |
(120 | ) | (1,240 | ) | (353 | ) | (1,378 | ) | ||||||||
| Income taxes |
469 | 108 | (82 | ) | (284 | ) | ||||||||||
| Equity in (losses) earnings of joint venture |
$ | (903 | ) | $ | (1,709 | ) | $ | 1,125 | $ | 1,336 | ||||||
| EBITDA Contribution from investment in Hotel del Coronado |
||||||||||||||||
| Equity in (losses) earnings of joint venture |
$ | (903 | ) | $ | (1,709 | ) | $ | 1,125 | $ | 1,336 | ||||||
| Depreciation and amortization |
1,973 | 1,884 | 7,736 | 7,379 | ||||||||||||
| Interest expense |
1,874 | 3,710 | 7,799 | 15,204 | ||||||||||||
| Income taxes |
(469 | ) | (108 | ) | 82 | 284 | ||||||||||
| EBITDA Contribution for investment in Hotel del Coronado |
$ | 2,475 | $ | 3,777 | $ | 16,742 | $ | 24,203 | ||||||||
| FFO Contribution from investment in Hotel del Coronado |
||||||||||||||||
| Equity in (losses) earnings of joint venture |
$ | (903 | ) | $ | (1,709 | ) | $ | 1,125 | $ | 1,336 | ||||||
| Depreciation and amortization |
1,973 | 1,884 | 7,736 | 7,379 | ||||||||||||
| FFO Contribution for investment in Hotel del Coronado |
$ | 1,070 | $ | 175 | $ | 8,861 | $ | 8,715 | ||||||||
| Debt |
Interest Rate | Spread over LIBOR |
Loan Amount | Maturity | ||||||||||||
| CMBS Mortgage and Mezzanine |
2.31% | 208 bp | $ | 610,000 | January 2011 (a) | |||||||||||
| Revolving Credit Facility |
2.73% | 250 bp | 18,500 | January 2011 (a) | ||||||||||||
| 628,500 | ||||||||||||||||
| Cash and cash equivalents |
(12,009 | ) | ||||||||||||||
| Net Debt |
$ | 616,491 | ||||||||||||||
|
(a) Includes extension options. |
| |||||||||||||||
| Cap |
Effective Date | LIBOR Cap Rate | Notional Amount | Maturity | ||||||||||||
| CMBS Mortgage and Mezzanine Loan and Revolving Credit Facility Cap |
January 2010 | 2.0 | % | $ | 630,000 | January 2011 | ||||||||||
9
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information | |
| Three Months and Years Ended December 31, 2009 and 2008 |
Summary of Residential Activity
(in thousands)
On January 9, 2006, we purchased a 45% interest in a joint venture that owns the North Beach Venture development adjacent to the Hotel del Coronado. We account for this investment using the equity method of accounting. We own a 31% interest in a joint venture that is developing the Four Seasons Residence Club Punta Mita (RCPM) adjacent to the Four Seasons Punta Mita Resort. We account for this investment using the equity method of accounting. In addition, we engage in certain activities related to potential development projects such as condominium-hotel units, fractional ownership units and other for-sale residential units.
| Three Months Ended December 31, |
Years Ended December 31, |
|||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
| North Beach Venture |
||||||||||||||||
| Hotel condominium sales (100%) |
$ | — | $ | 2,750 | $ | — | $ | 2,828 | ||||||||
| Hotel condominium cost of sales (100%) |
$ | — | $ | (1,912 | ) | $ | (4 | ) | $ | (2,221 | ) | |||||
| SHR’s 45% share |
||||||||||||||||
| Hotel condominium sales |
$ | — | $ | 1,238 | $ | — | $ | 1,273 | ||||||||
| Hotel condominium cost of sales |
— | (860 | ) | (2 | ) | (999 | ) | |||||||||
| Other income (expenses), net |
15 | 43 | (186 | ) | 128 | |||||||||||
| Income taxes |
(81 | ) | 317 | — | 325 | |||||||||||
| SHR’s share of net (loss) income |
$ | (66 | ) | $ | 738 | $ | (188 | ) | $ | 727 | ||||||
| Net (loss) income |
$ | (66 | ) | $ | 738 | $ | (188 | ) | $ | 727 | ||||||
| Income taxes |
81 | (317 | ) | — | (325 | ) | ||||||||||
| EBITDA Contribution for investment in North Beach Venture |
$ | 15 | $ | 421 | $ | (188 | ) | $ | 402 | |||||||
| FFO Contribution for investment in North Beach Venture |
$ | (66 | ) | $ | 738 | $ | (188 | ) | $ | 727 | ||||||
| Three Months Ended December 31, |
Years Ended December 31, |
|||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
| RCPM |
||||||||||||||||
| SHR’s 31% share |
||||||||||||||||
| Sales |
$ | 978 | $ | 1,602 | $ | 2,709 | $ | 4,914 | ||||||||
| EBITDA Contribution for investment in RCPM |
$ | 259 | $ | 691 | $ | 570 | $ | 1,545 | ||||||||
| FFO Contribution for investment in RCPM |
$ | 170 | $ | 460 | $ | 380 | $ | 987 | ||||||||
|
SHR’s share of total residential activity: |
||||||||||||||||
| Sales |
$ | 978 | $ | 2,840 | $ | 2,709 | $ | 6,187 | ||||||||
| EBITDA |
$ | 274 | $ | 1,112 | $ | 382 | $ | 1,947 | ||||||||
| FFO |
$ | 104 | $ | 1,198 | $ | 192 | $ | 1,714 | ||||||||
10
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information | |
| Three Months and Years Ended December 31, 2009 and 2008 |
Leasehold Information
(in thousands)
| Three Months Ended December 31, |
Years Ended December 31, |
|||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
| Paris Marriott Champs Elysees: |
||||||||||||||||
| Property EBITDA |
$ | 4,368 | $ | 3,874 | $ | 17,739 | $ | 21,248 | ||||||||
| Revenue (a) |
$ | 4,368 | $ | 3,874 | $ | 17,739 | $ | 21,248 | ||||||||
| Lease Expense |
(3,236 | ) | (2,831 | ) | (12,219 | ) | (12,536 | ) | ||||||||
| Less: Deferred Gain on Sale Leaseback |
(1,237 | ) | (1,091 | ) | (4,685 | ) | (4,933 | ) | ||||||||
| Adjusted Lease Expense |
(4,473 | ) | (3,922 | ) | (16,904 | ) | (17,469 | ) | ||||||||
| EBITDA Contribution from Leasehold |
$ | (105 | ) | $ | (48 | ) | $ | 835 | $ | 3,779 | ||||||
| Marriott Hamburg: |
||||||||||||||||
| Property EBITDA |
$ | 1,567 | $ | 1,406 | $ | 5,847 | $ | 6,247 | ||||||||
| Revenue (a) |
$ | 1,345 | $ | 1,170 | $ | 4,858 | $ | 5,387 | ||||||||
| Lease Expense |
(1,255 | ) | (1,095 | ) | (4,752 | ) | (4,953 | ) | ||||||||
| Less: Deferred Gain on Sale Leaseback |
(58 | ) | (50 | ) | (217 | ) | (228 | ) | ||||||||
| Adjusted Lease Expense |
(1,313 | ) | (1,145 | ) | (4,969 | ) | (5,181 | ) | ||||||||
| EBITDA Contribution from Leasehold |
$ | 32 | $ | 25 | $ | (111 | ) | $ | 206 | |||||||
| Total Leaseholds: |
||||||||||||||||
| Property EBITDA |
$ | 5,935 | $ | 5,280 | $ | 23,586 | $ | 27,495 | ||||||||
| Revenue (a) |
$ | 5,713 | $ | 5,044 | $ | 22,597 | $ | 26,635 | ||||||||
| Lease Expense |
(4,491 | ) | (3,926 | ) | (16,971 | ) | (17,489 | ) | ||||||||
| Less: Deferred Gain on Sale Leaseback |
(1,295 | ) | (1,141 | ) | (4,902 | ) | (5,161 | ) | ||||||||
| Adjusted Lease Expense |
(5,786 | ) | (5,067 | ) | (21,873 | ) | (22,650 | ) | ||||||||
| EBITDA Contribution from Leasehold |
$ | (73 | ) | $ | (23 | ) | $ | 724 | $ | 3,985 | ||||||
| December 31, | ||||||
| 2009 | 2008 | |||||
| Security Deposits (b): |
||||||
| Paris Marriott Champs Elysees |
$ | 10,720 | $ | 15,507 | ||
| Marriott Hamburg |
7,158 | 6,984 | ||||
| Total |
$ | 17,878 | $ | 22,491 | ||
| (a) | For the three months and years ended December 31, 2009 and 2008, Revenue for the Paris Marriott Champs Elysees represents Property EBITDA. For the three months and years ended December 31, 2009 and 2008, Revenue for the Marriott Hamburg represents lease revenue. |
| (b) | The security deposits are recorded in other assets on the consolidated balance sheets. |
11
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information | |
| December 31, 2009 |
Non-GAAP Financial Measures
In addition to REIT hotel income, five other non-GAAP financial measures are presented for the Company that we believe are useful to management and investors as key measures of our operating performance: Funds from Operations (FFO); FFO - Fully Diluted; Comparable FFO; Earnings Before Interest Expense, Taxes, Depreciation and Amortization (EBITDA); and Comparable EBITDA. A reconciliation of these measures to net loss attributable to SHR common shareholders, the most directly comparable GAAP measure, is set forth in the following tables.
We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which adopted a definition of FFO in order to promote an industry-wide standard measure of REIT operating performance. NAREIT defines FFO as net income (or loss) (computed in accordance with GAAP) excluding losses or gains from sales of depreciable property plus real estate-related depreciation and amortization, and after adjustments for our portion of these items related to unconsolidated partnerships and joint ventures. We also present FFO - Fully Diluted, which is FFO plus income or loss on income attributable to convertible noncontrolling interests. We also present Comparable FFO, which is FFO - Fully Diluted excluding the impact of any gains or losses on early extinguishment of debt, impairment losses, foreign currency exchange gains or losses and other non-recurring charges. We believe that the presentation of FFO, FFO - Fully Diluted and Comparable FFO provides useful information to management and investors regarding our results of operations because they are measures of our ability to fund capital expenditures and expand our business. In addition, FFO is widely used in the real estate industry to measure operating performance without regard to items such as depreciation and amortization. We also present Comparable FFO per diluted share as a non-GAAP measure of our performance. We calculate Comparable FFO per diluted share for a given operating period as our Comparable FFO (as defined above) divided by the weighted average of fully diluted shares outstanding. Comparable FFO per diluted share, in accordance with NAREIT, is adjusted for the effects of dilutive securities. Dilutive securities may include shares granted under share-based compensation plans, operating partnership units and exchangeable debt securities. No effect is shown for securities that are anti-dilutive.
EBITDA represents net loss attributable to SHR common shareholders excluding: (i) interest expense, (ii) income taxes, including deferred income tax benefits and expenses applicable to our foreign subsidiaries and income taxes applicable to sale of assets; and (iii) depreciation and amortization. EBITDA also excludes interest expense, income taxes and depreciation and amortization of our equity method investments. EBITDA is presented on a full participation basis, which means we have assumed conversion of all convertible noncontrolling interests of our operating partnership into our common stock and includes preferred dividends. We believe this treatment of noncontrolling interests provides more useful information for management and our investors and appropriately considers our current capital structure. We also present Comparable EBITDA, which eliminates the effect of realizing deferred gains on our sale leasebacks, as well as the effect of gains or losses on sales of assets, early extinguishment of debt, impairment losses, foreign currency exchange gains or losses and other non-recurring charges. We believe EBITDA and Comparable EBITDA are useful to management and investors in evaluating our operating performance because they provide management and investors with an indication of our ability to incur and service debt, to satisfy general operating expenses, to make capital expenditures and to fund other cash needs or reinvest cash into our business. We also believe they help management and investors meaningfully evaluate and compare the results of our operations from period to period by removing the impact of our asset base (primarily depreciation and amortization) from our operating results. Our management also uses EBITDA and Comparable EBITDA as measures in determining the value of acquisitions and dispositions.
We caution investors that amounts presented in accordance with our definitions of FFO, FFO - Fully Diluted, Comparable FFO, EBITDA, and Comparable EBITDA may not be comparable to similar measures disclosed by other companies, since not all companies calculate these non-GAAP measures in the same manner. FFO, FFO - Fully Diluted, Comparable FFO, EBITDA, and Comparable EBITDA should not be considered as an alternative measure of our net loss or operating performance. FFO, FFO - Fully Diluted, Comparable FFO, EBITDA, and Comparable EBITDA may include funds that may not be available for our discretionary use due to functional requirements to conserve funds for capital expenditures and property acquisitions and other commitments and uncertainties. Although we believe that FFO, FFO - Fully Diluted, Comparable FFO, EBITDA, and Comparable EBITDA can enhance your understanding of our financial condition and results of operations, these non-GAAP financial measures, when viewed individually, are not necessarily a better indicator of any trend as compared to comparable GAAP measures such as net loss attributable to SHR common shareholders. In addition, you should be aware that adverse economic and market conditions might negatively impact our cash flow. Below, we have provided a quantitative reconciliation of FFO, FFO - Fully Diluted, Comparable FFO, EBITDA, and Comparable EBITDA to the most directly comparable GAAP financial performance measure, which is net loss attributable to SHR common shareholders, and provide an explanatory description by footnote of the items excluded from FFO, FFO - Fully Diluted, and EBITDA.
12
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information | |
| Three Months and Years Ended December 31, 2009 and 2008 |
Reconciliation of Net Loss Attributable to SHR Common Shareholders to EBITDA and Comparable EBITDA
(in thousands)
| Three Months Ended December 31, |
Years Ended December 31, |
|||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
| Net loss attributable to SHR common shareholders |
$ | (72,185 | ) | $ | (285,083 | ) | $ | (274,831 | ) | $ | (348,177 | ) | ||||
| Depreciation and amortization - continuing operations |
36,171 | 30,789 | 139,243 | 116,538 | ||||||||||||
| Depreciation and amortization - discontinued operations |
413 | 1,521 | 5,019 | 7,079 | ||||||||||||
| Interest expense - continuing operations |
25,393 | 21,891 | 102,521 | 89,445 | ||||||||||||
| Income taxes - continuing operations |
2,086 | 3,267 | 3,929 | 10,560 | ||||||||||||
| Income taxes - discontinued operations |
294 | 406 | (1,125 | ) | (458 | ) | ||||||||||
| Noncontrolling interests |
(832 | ) | (3,578 | ) | (3,129 | ) | (4,065 | ) | ||||||||
| Adjustments from consolidated affiliates (a) |
(2,647 | ) | (2,096 | ) | (9,460 | ) | (8,354 | ) | ||||||||
| Adjustments from unconsolidated affiliates |
3,498 | 5,276 | 15,934 | 22,985 | ||||||||||||
| Preferred shareholder dividends |
7,722 | 7,722 | 30,886 | 30,886 | ||||||||||||
| EBITDA |
(87 | ) | (219,885 | ) | 8,987 | (83,561 | ) | |||||||||
| Realized portion of deferred gain on sale leasebacks |
(1,295 | ) | (1,141 | ) | (4,902 | ) | (5,161 | ) | ||||||||
| Loss (gain) on sale of assets - continuing operations |
472 | (4 | ) | 477 | (151 | ) | ||||||||||
| (Gain) loss on sale of assets - discontinued operations |
(18,164 | ) | 180 | (18,164 | ) | (37,482 | ) | |||||||||
| Loss on sale of noncontrolling interests in hotel properties |
— | — | — | 46 | ||||||||||||
| Impairment losses and other charges - continuing operations |
49,795 | 231,806 | 100,009 | 328,485 | ||||||||||||
| Impairment losses and other charges - discontinued operations |
— | 33,335 | 30,795 | 33,335 | ||||||||||||
| Impairment losses and other charges - adjustments from consolidated affiliates |
— | — | (169 | ) | — | |||||||||||
| Foreign currency exchange loss - continuing operations (b) |
1,789 | 5,187 | 2,119 | 1,113 | ||||||||||||
| Foreign currency exchange gain - discontinued operations (b) |
(39 | ) | (291 | ) | (82 | ) | (299 | ) | ||||||||
| Hyatt Regency La Jolla noncontrolling interest (a) |
— | (530 | ) | — | (4,593 | ) | ||||||||||
| Distributions in excess of noncontrolling interest capital |
— | — | — | 2,499 | ||||||||||||
| Loss on early extinguishment of debt |
— | — | 883 | — | ||||||||||||
| Comparable EBITDA |
$ | 32,471 | $ | 48,657 | $ | 119,953 | $ | 234,231 | ||||||||
| (a) | The noncontrolling interest partner’s share of the Hyatt Regency La Jolla’s property EBITDA is not deducted from net loss attributable to SHR common shareholders under GAAP accounting rules for the three months and year ended December 31, 2008. Under new accounting rules effective January 1, 2009, the noncontrolling interest partner’s share of the Hyatt Regency La Jolla’s property EBITDA is included in adjustments from consolidated affiliates for the three months and year ended December 31, 2009. |
| (b) | Foreign currency exchange gains or losses applicable to third-party and inter-company debt and certain balance sheet items held by foreign subsidiaries. |
13
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information | |
| Three Months and Years Ended December 31, 2009 and 2008 |
Reconciliation of Net Loss Attributable to SHR Common Shareholders to
Funds From Operations (FFO), FFO - Fully Diluted and Comparable FFO
(in thousands, except per share data)
| Three Months Ended December 31, |
Years Ended December 31, |
|||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
| Net loss attributable to SHR common shareholders |
$ | (72,185 | ) | $ | (285,083 | ) | $ | (274,831 | ) | $ | (348,177 | ) | ||||
| Depreciation and amortization - continuing operations |
36,171 | 30,789 | 139,243 | 116,538 | ||||||||||||
| Depreciation and amortization - discontinued operations |
413 | 1,521 | 5,019 | 7,079 | ||||||||||||
| Corporate depreciation |
(304 | ) | (305 | ) | (1,217 | ) | (1,201 | ) | ||||||||
| Loss (gain) on sale of assets - continuing operations |
472 | (4 | ) | 477 | (151 | ) | ||||||||||
| (Gain) loss on sale of assets - discontinued operations |
(18,164 | ) | 180 | (18,164 | ) | (37,482 | ) | |||||||||
| Loss on sale of noncontrolling interests in hotel properties |
— | — | — | 46 | ||||||||||||
| Realized portion of deferred gain on sale leasebacks |
(1,295 | ) | (1,141 | ) | (4,902 | ) | (5,161 | ) | ||||||||
| Deferred tax expense on realized portion of deferred gain on sale leasebacks |
386 | 333 | 1,462 | 1,530 | ||||||||||||
| Noncontrolling interests adjustments |
(488 | ) | (437 | ) | (1,928 | ) | (1,677 | ) | ||||||||
| Adjustments from consolidated affiliates (a) |
(1,971 | ) | (1,372 | ) | (7,619 | ) | (5,376 | ) | ||||||||
| Adjustments from unconsolidated affiliates |
2,005 | 1,884 | 7,864 | 7,379 | ||||||||||||
| FFO |
(54,960 | ) | (253,635 | ) | (154,596 | ) | (266,653 | ) | ||||||||
| Convertible noncontrolling interests |
(344 | ) | (3,141 | ) | (1,201 | ) | (2,388 | ) | ||||||||
| FFO - Fully Diluted |
(55,304 | ) | (256,776 | ) | (155,797 | ) | (269,041 | ) | ||||||||
| Impairment losses and other charges - continuing operations |
49,795 | 231,806 | 100,009 | 328,485 | ||||||||||||
| Impairment losses and other charges - discontinued operations |
— | 33,335 | 30,795 | 33,335 | ||||||||||||
| Impairment losses and other charges - adjustments from consolidated affiliates |
— | — | (169 | ) | — | |||||||||||
| Foreign currency exchange loss, net of tax (b) - continuing operations |
1,810 | 3,847 | 1,574 | 738 | ||||||||||||
| Foreign currency exchange gain (b) - discontinued operations |
(39 | ) | (291 | ) | (82 | ) | (299 | ) | ||||||||
| Hyatt Regency La Jolla noncontrolling interest (a) |
— | (61 | ) | — | (2,620 | ) | ||||||||||
| Distributions in excess of noncontrolling interest capital |
— | — | — | 2,499 | ||||||||||||
| Loss on early extinguishment of debt |
— | — | 883 | — | ||||||||||||
| Comparable FFO |
$ | (3,738 | ) | $ | 11,860 | $ | (22,787 | ) | $ | 93,097 | ||||||
| Comparable FFO per diluted share |
$ | (0.05 | ) | $ | 0.16 | $ | (0.30 | ) | $ | 1.22 | ||||||
| Weighted average diluted shares |
75,426 | 76,122 | 75,267 | 76,192 | ||||||||||||
| (a) | The noncontrolling interest partner’s share of the Hyatt Regency La Jolla’s property FFO is not deducted from net loss attributable to SHR common shareholders under GAAP accounting rules for the three months and year ended December 31, 2008. Under new accounting rules effective January 1, 2009, the noncontrolling interest partner’s share of the Hyatt Regency La Jolla’s property EBITDA is included in adjustments from consolidated affiliates for the three months and year ended December 31, 2009. |
| (b) | Foreign currency exchange gains or losses applicable to third-party and inter-company debt and certain balance sheet items held by foreign subsidiaries. |
14
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information | |
| December 31, 2009 |
Debt Summary
(dollars in thousands)
| Debt |
Interest Rate | Spread (a) | Loan Amount |
Maturity (b) | |||||
| Bank credit facility |
3.98% | 375 bp | $ | 178,000 | March 2011 | ||||
| Westin St. Francis |
0.93% | 70 bp | 220,000 | August 2011 | |||||
| Fairmont Scottsdale |
0.79% | 56 bp | 180,000 | September 2011 | |||||
| InterContinental Chicago |
1.29% | 106 bp | 121,000 | October 2011 | |||||
| InterContinental Miami |
0.96% | 73 bp | 90,000 | October 2011 | |||||
| Loews Santa Monica Beach Hotel |
0.86% | 63 bp | 118,250 | March 2012 | |||||
| Ritz-Carlton Half Moon Bay |
0.90% | 67 bp | 76,500 | March 2012 | |||||
| InterContinental Prague (c) |
1.90% | 120 bp (c) | 148,886 | March 2012 | |||||
| Exchangeable senior notes, net of discount (d) |
3.50% | Fixed | 169,452 | April 2012 | |||||
| Fairmont Chicago |
0.93% | 70 bp | 123,750 | April 2012 | |||||
| Hyatt Regency La Jolla |
1.23% | 100 bp | 97,500 | September 2012 | |||||
| Marriott London Grosvenor Square (e) |
1.71% | 110 bp (e) | 124,859 | October 2013 | |||||
| $ | 1,648,197 | ||||||||
| (a) | Spread over LIBOR (0.23% at December 31, 2009). |
| (b) | Includes extension options, excluding the conditional one-year extension option on the bank credit facility. |
| (c) | Principal balance of €104,000,000 at December 31, 2009. Spread over three-month EURIBOR (0.70% at December 31, 2009). |
| (d) | Reflects the cash coupon. |
| (e) | Principal balance of £77,250,000 at December 31, 2009. Spread over three-month GBP LIBOR (0.61% at December 31, 2009). |
U.S. Interest Rate Swaps
| Swap Effective Date |
Fixed Pay Rate Against LIBOR |
Notional Amount |
Maturity | ||||
| April 2005 |
4.59% | $ | 75,000 | April 2012 | |||
| June 2005 |
4.12% | 50,000 | June 2012 | ||||
| June 2006 |
5.50% | 75,000 | June 2013 | ||||
| August 2006 |
5.42% | 100,000 | August 2013 | ||||
| March 2007 |
4.84% | 100,000 | July 2012 | ||||
| March 2009 |
0.90% | 75,000 | April 2010 | ||||
| March 2009 |
1.12% | 50,000 | December 2010 | ||||
| March 2009 |
1.38% | 50,000 | August 2011 | ||||
| March 2009 |
1.02% | 50,000 | December 2010 | ||||
| March 2009 |
1.04% | 100,000 | February 2011 | ||||
| March 2009 |
1.22% | 50,000 | August 2011 | ||||
| September 2009 |
4.90% | 100,000 | September 2014 | ||||
| December 2009 |
4.96% | 100,000 | December 2014 | ||||
| 3.47% | $ | 975,000 | |||||
European Interest Rate Swap
| Swap Effective Date |
Fixed Pay Rate Against GBP LIBOR (f) |
Notional Amount |
Maturity | ||||
| October 2007 |
3.22% - 5.72% |
£ | 77,250 | October 2013 | |||
| Swap Effective Date |
Fixed Pay Rate Against EURIBOR |
Notional Amount |
Maturity | ||||
| September 2008 |
4.53% | € | 104,000 | March 2012 | |||
Forward-Starting Interest Rate Swaps
| Swap Effective Date |
Fixed Pay Rate Against LIBOR |
Notional Amount |
Maturity | ||||
| April 2010 |
5.42% | 75,000 | April 2015 | ||||
| December 2010 |
5.23% | 100,000 | December 2015 | ||||
| February 2011 |
5.27% | 100,000 | February 2016 | ||||
| $ | 275,000 | ||||||
At December 31, 2009, future scheduled debt principal payments (including non-conditional extension options) are as follows:
| Years ending December 31, |
Amount | |||
| 2010 |
$ | 7,796 | ||
| 2011 |
796,796 | |||
| 2012 |
739,282 | |||
| 2013 |
114,871 | |||
| 2014 |
— | |||
| Thereafter |
— | |||
| 1,658,745 | ||||
| Less discount on exchangeable senior notes |
(10,548 | ) | ||
| Total |
$ | 1,648,197 | ||
| Percent of fixed rate debt including U.S. and European swaps |
86.0 | % | ||
| Weighted average interest rate including U.S. and European swaps (g) |
4.15 | % | ||
| Weighted average maturity of fixed rate debt (debt with maturity of greater than one year) |
3.41 | |||
| (f) | In April 2009, we modified the GBP LIBOR interest rate swap agreement, which adjusts the fixed pay rate from 5.72% to 3.22% for the period from January 15, 2009 through January 17, 2011. |
| (g) | Excludes the amortization of deferred financing costs, amortization of the discount on the exchangeable senior notes and the amortization of the interest rate swap costs. |
15
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information | |
| December 31, 2009 |
Portfolio Data
Portfolio at December 31, 2009
| Hotel |
Location | Number of Rooms |
% of Total Rooms |
% of QTD December 2009 Property EBITDA |
QTD December 2009 Property EBITDA |
|||||||||
| United States: |
||||||||||||||
| Westin St. Francis |
San Francisco, CA | 1,195 | 15 | % | 15 | % | $ | 6,058 | ||||||
| InterContinental Chicago (a) |
Chicago, IL | 792 | 10 | % | 12 | % | 4,871 | |||||||
| Hotel del Coronado (b) |
Coronado, CA | 757 | 10 | % | 8 | % | 2,595 | |||||||
| Fairmont Chicago |
Chicago, IL | 687 | 9 | % | 5 | % | 2,086 | |||||||
| Fairmont Scottsdale |
Scottsdale, AZ | 649 | 8 | % | 1 | % | 226 | |||||||
| InterContinental Miami |
Miami, FL | 641 | 8 | % | 2 | % | 996 | |||||||
| Hyatt Regency La Jolla (a) |
La Jolla, CA | 419 | 5 | % | 0 | % | (26 | ) | ||||||
| Ritz-Carlton Laguna Niguel |
Dana Point, CA | 396 | 5 | % | 3 | % | 1,307 | |||||||
| Marriott Lincolnshire Resort |
Lincolnshire, IL | 389 | 5 | % | 2 | % | 949 | |||||||
| Loews Santa Monica Beach Hotel |
Santa Monica, CA | 342 | 4 | % | 4 | % | 1,690 | |||||||
| Ritz-Carlton Half Moon Bay |
Half Moon Bay, CA | 261 | 3 | % | 2 | % | 929 | |||||||
| Four Seasons Washington, D.C. |
Washington, D.C. | 222 | 3 | % | 8 | % | 2,983 | |||||||
| Total United States |
6,750 | 85 | % | 62 | % | 24,664 | ||||||||
| Mexican: |
||||||||||||||
| Four Seasons Punta Mita Resort |
Punta Mita, Mexico | 173 | 2 | % | 10 | % | 3,894 | |||||||
| Total Mexican |
173 | 2 | % | 10 | % | 3,894 | ||||||||
| Total North American |
6,923 | 87 | % | 72 | % | 28,558 | ||||||||
| European: |
||||||||||||||
| InterContinental Prague |
Prague, Czech Republic | 372 | 5 | % | 7 | % | 2,978 | |||||||
| Marriott Hamburg (c) |
Hamburg, Germany | 278 | 3 | % | N/A | N/A | ||||||||
| Marriott London Grosvenor Square |
London, England | 237 | 3 | % | 10 | % | 3,976 | |||||||
| Paris Marriott Champs Elysees |
Paris, France | 192 | 2 | % | 11 | % | 4,368 | |||||||
| Total European |
1,079 | 13 | % | 28 | % | 11,322 | ||||||||
| 8,002 | 100 | % | 100 | % | $ | 39,880 | ||||||||
| (a) | On August 31, 2007, we sold 49% interests in the entities that own the InterContinental Chicago and Hyatt Regency La Jolla hotels. We consolidate these hotels for reporting purposes. |
| (b) | On January 9, 2006, we purchased a 45% interest in the joint venture that owns the Hotel del Coronado and account for our investment under the equity method of accounting. Our equity in earnings of the hotel joint venture is included in equity in earnings of joint ventures in our consolidated statements of operations. The percentage of Property EBITDA above has been calculated based on our 45% ownership. |
| (c) | We have a leasehold interest in this property and have not included it in the percentage of Property EBITDA calculation. |
16
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information | |
| Four Quarters Ended December 31, 2009 |
Seasonality by Geographic Region
Same store property revenues have been adjusted to show hotel performance on a comparable quarter-over-quarter basis. Adjustments include (i) exclusion of Four Seasons Mexico City and Renaissance Paris Hotel Le Parc Trocadero as their results of operations were reclassified to discontinued operations (ii) exclusion of the unconsolidated Hotel del Coronado and (iii) presentation of the hotels without regard to either ownership structure or leaseholds.
United States Hotels (as of December 31, 2009)
Same store property revenues - 11 Properties and 5,993 Rooms
| Three Months Ended | ||||||||||||||||||||
| March 31, 2009 | June 30, 2009 | September 30, 2009 | December 31, 2009 | Total | ||||||||||||||||
| Same store property revenues |
$ | 138,476 | $ | 151,197 | $ | 143,755 | $ | 146,928 | $ | 580,356 | ||||||||||
| Same store seasonality % |
23.9 | % | 26.0 | % | 24.8 | % | 25.3 | % | 100.0 | % | ||||||||||
Mexican Hotel (as of December 31, 2009)
Same store property revenues - 1 Property and 173 Rooms
| Three Months Ended | ||||||||||||||||||||
| March 31, 2009 | June 30, 2009 | September 30, 2009 | December 31, 2009 | Total | ||||||||||||||||
| Same store property revenues |
$ | 14,742 | $ | 7,217 | $ | 5,604 | $ | 12,295 | $ | 39,858 | ||||||||||
| Same store seasonality % |
37.0 | % | 18.1 | % | 14.1 | % | 30.8 | % | 100.0 | % | ||||||||||
North American Hotels (as of December 31, 2009)
Same store property revenues - 12 Properties and 6,166 Rooms
| Three Months Ended | ||||||||||||||||||||
| March 31, 2009 | June 30, 2009 | September 30, 2009 | December 31, 2009 | Total | ||||||||||||||||
| Same store property revenues |
$ | 153,218 | $ | 158,414 | $ | 149,359 | $ | 159,223 | $ | 620,214 | ||||||||||
| Same store seasonality % |
24.7 | % | 25.5 | % | 24.1 | % | 25.7 | % | 100.0 | % | ||||||||||
European Hotels (as of December 31, 2009)
Same store property revenues - 4 Properties and 1,079 Rooms
| Three Months Ended | ||||||||||||||||||||
| March 31, 2009 | June 30, 2009 | September 30, 2009 | December 31, 2009 | Total | ||||||||||||||||
| Same store property revenues |
$ | 22,342 | $ | 30,847 | $ | 33,486 | $ | 33,281 | $ | 119,956 | ||||||||||
| Same store seasonality % |
18.6 | % | 25.7 | % | 27.9 | % | 27.8 | % | 100.0 | % | ||||||||||
17
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information | |
| Three Months and Years Ended December 31, 2009 and 2008 |
Operating Statistics by Geographic Region
Operating results have been adjusted to show hotel performance on a comparable period basis. Adjustments are the (i) exclusion of unconsolidated Hotel del Coronado, (ii) exclusion of Hyatt Regency Phoenix, Four Seasons Mexico City and Renaissance Paris Hotel Le Parc Trocadero as these properties results of operations were reclassified to discontinued operations for the periods presented and (iii) presentation of the hotels without regard to either ownership structure or leaseholds.
United States Hotels (as of December 31, 2009)
11 Properties
5,993 Rooms
| Three Months Ended December 31, |
Years Ended December 31, |
|||||||||||||||||||||
| 2009 | 2008 | Change | 2009 | 2008 | Change | |||||||||||||||||
| Average Daily Rate |
$ | 206.88 | $ | 234.61 | -11.8 | % | $ | 207.00 | $ | 244.17 | -15.2 | % | ||||||||||
| Average Occupancy |
64.3 | % | 65.6 | % | (1.3 | )pts | 66.3 | % | 71.8 | % | (5.5 | )pts | ||||||||||
| RevPAR |
$ | 133.05 | $ | 153.94 | -13.6 | % | $ | 137.33 | $ | 175.24 | -21.6 | % | ||||||||||
| Total RevPAR |
$ | 262.77 | $ | 310.83 | -15.5 | % | $ | 265.36 | $ | 335.35 | -20.9 | % | ||||||||||
| Property EBITDA Margin |
15.0 | % | 20.7 | % | (5.7 | )pts | 16.3 | % | 23.2 | % | (6.9 | )pts | ||||||||||
Mexican Hotel (as of December 31, 2009)
1 Property
173 Rooms
| Three Months Ended December 31, |
Years Ended December 31, |
|||||||||||||||||||||
| 2009 | 2008 | Change | 2009 | 2008 | Change | |||||||||||||||||
| Average Daily Rate |
$ | 713.49 | $ | 742.94 | -4.0 | % | $ | 707.10 | $ | 757.49 | -6.7 | % | ||||||||||
| Average Occupancy |
56.6 | % | 66.0 | % | (9.4 | )pts | 50.1 | % | 73.7 | % | (23.6 | )pts | ||||||||||
| RevPAR |
$ | 403.99 | $ | 490.22 | -17.6 | % | $ | 354.53 | $ | 558.06 | -36.5 | % | ||||||||||
| Total RevPAR |
$ | 772.50 | $ | 882.18 | -12.4 | % | $ | 631.21 | $ | 977.37 | -35.4 | % | ||||||||||
| Property EBITDA Margin |
31.7 | % | 35.3 | % | (3.6 | )pts | 33.0 | % | 38.8 | % | (5.8 | )pts | ||||||||||
North American Hotels (as of December 31, 2009)
12 Properties
6,166 Rooms
| Three Months Ended December 31, |
Years Ended December 31, |
|||||||||||||||||||||
| 2009 | 2008 | Change | 2009 | 2008 | Change | |||||||||||||||||
| Average Daily Rate |
$ | 219.27 | $ | 248.71 | -11.8 | % | $ | 217.68 | $ | 258.96 | -15.9 | % | ||||||||||
| Average Occupancy |
64.1 | % | 65.6 | % | (1.5 | )pts | 65.9 | % | 71.8 | % | (5.9 | )pts | ||||||||||
| RevPAR |
$ | 140.55 | $ | 163.22 | -13.9 | % | $ | 143.42 | $ | 185.99 | -22.9 | % | ||||||||||
| Total RevPAR |
$ | 276.88 | $ | 326.59 | -15.2 | % | $ | 275.62 | $ | 353.38 | -22.0 | % | ||||||||||
| Property EBITDA Margin |
16.3 | % | 21.8 | % | (5.5 | )pts | 17.3 | % | 24.4 | % | (7.1 | )pts | ||||||||||
European Hotels (as of December 31, 2009)
4 Properties
1,079 Rooms
| Three Months Ended | Years Ended | |||||||||||||||||||||
| December 31, | December 31, | |||||||||||||||||||||
| 2009 | 2008 | Change | 2009 | 2008 | Change | |||||||||||||||||
| Average Daily Rate |
$ | 315.17 | $ | 284.90 | 10.6 | % | $ | 300.13 | $ | 346.43 | -13.4 | % | ||||||||||
| Average Occupancy |
72.7 | % | 73.2 | % | (0.5 | )pts | 71.7 | % | 76.6 | % | (4.9 | )pts | ||||||||||
| RevPAR |
$ | 229.21 | $ | 208.44 | 10.0 | % | $ | 215.17 | $ | 265.37 | -18.9 | % | ||||||||||
| Total RevPAR |
$ | 335.26 | $ | 315.83 | 6.2 | % | $ | 304.58 | $ | 379.35 | -19.7 | % | ||||||||||
| Property EBITDA Margin |
38.7 | % | 38.5 | % | 0.2 | pts | 37.7 | % | 39.3 | % | (1.6 | )pts | ||||||||||
18
| Supplemental Financial Information | ||
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Three Months and Years Ended December 31, 2009 and 2008 |
Selected Financial and Operating Information by Property
(In Thousands, Except Operating Information)
The following tables present selected financial and operating information by property for the three months and years ended December 31, 2009 and 2008. Property EBITDA reflects property net operating income plus depreciation and amortization.
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||
| 2009 | 2008 | Change | 2009 | 2008 | Change | |||||||||||||||||
| UNITED STATES HOTELS: |
||||||||||||||||||||||
| FAIRMONT CHICAGO |
||||||||||||||||||||||
| Selected Financial Information: |
||||||||||||||||||||||
| Total revenues |
$ | 13,573 | $ | 16,959 | (20.0 | )% | $ | 51,297 | $ | 63,455 | (19.2 | )% | ||||||||||
| Property EBITDA |
$ | 2,086 | $ | 4,335 | (51.9 | )% | $ | 6,305 | $ | 13,519 | (53.4 | )% | ||||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
687 | 687 | — | 687 | 687 | — | ||||||||||||||||
| Average occupancy |
57.4 | % | 62.0 | % | (4.6 | )pts | 59.5 | % | 62.1 | % | (2.6 | )pts | ||||||||||
| ADR |
$ | 223.78 | $ | 248.45 | (9.9 | )% | $ | 201.54 | $ | 241.38 | (16.5 | )% | ||||||||||
| RevPAR |
$ | 128.42 | $ | 154.15 | (16.7 | )% | $ | 119.84 | $ | 149.93 | (20.1 | )% | ||||||||||
| Total RevPAR |
$ | 214.74 | $ | 268.31 | (20.0 | )% | $ | 204.57 | $ | 252.39 | (18.9 | )% | ||||||||||
| FAIRMONT SCOTTSDALE |
||||||||||||||||||||||
| Selected Financial Information: |
||||||||||||||||||||||
| Total revenues |
$ | 14,890 | $ | 20,263 | (26.5 | )% | $ | 64,113 | $ | 89,530 | (28.4 | )% | ||||||||||
| Property EBITDA |
$ | 226 | $ | 3,556 | (93.6 | )% | $ | 4,875 | $ | 18,707 | (73.9 | )% | ||||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
649 | 649 | — | 649 | 649 | — | ||||||||||||||||
| Average occupancy |
63.2 | % | 57.1 | % | 6.1 | pts | 61.8 | % | 65.0 | % | (3.2 | )pts | ||||||||||
| ADR |
$ | 172.70 | $ | 241.36 | (28.4 | )% | $ | 190.10 | $ | 258.31 | (26.4 | )% | ||||||||||
| RevPAR |
$ | 109.15 | $ | 137.89 | (20.8 | )% | $ | 117.42 | $ | 167.78 | (30.0 | )% | ||||||||||
| Total RevPAR |
$ | 249.38 | $ | 339.36 | (26.5 | )% | $ | 270.65 | $ | 376.91 | (28.2 | )% | ||||||||||
| FOUR SEASONS WASHINGTON, D.C. |
||||||||||||||||||||||
| Selected Financial Information: |
||||||||||||||||||||||
| Total revenues |
$ | 15,243 | $ | 13,916 | 9.5 | % | $ | 57,036 | $ | 51,414 | 10.9 | % | ||||||||||
| Property EBITDA (a) |
$ | 2,983 | $ | 2,506 | 19.0 | % | $ | 11,332 | $ | 7,806 | 45.2 | % | ||||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
222 | 211 | 11 | 222 | 211 | 11 | ||||||||||||||||
| Average occupancy |
68.9 | % | 63.4 | % | 5.5 | pts | 67.9 | % | 66.2 | % | 1.7 | pts | ||||||||||
| ADR |
$ | 512.73 | $ | 580.00 | (11.6 | )% | $ | 509.53 | $ | 533.61 | (4.5 | )% | ||||||||||
| RevPAR |
$ | 353.19 | $ | 367.62 | (3.9 | )% | $ | 346.04 | $ | 353.50 | (2.1 | )% | ||||||||||
| Total RevPAR |
$ | 746.31 | $ | 716.89 | 4.1 | % | $ | 703.89 | $ | 665.76 | 5.7 | % | ||||||||||
| HOTEL DEL CORONADO |
||||||||||||||||||||||
| Selected Financial Information (Amounts below are 100% of operations, of which SHR owns 45%): |
| |||||||||||||||||||||
| Total revenues |
$ | 19,676 | $ | 32,484 | (39.4 | )% | $ | 116,297 | $ | 150,808 | (22.9 | )% | ||||||||||
| Property EBITDA |
$ | 5,767 | $ | 11,148 | (48.3 | )% | $ | 37,988 | $ | 56,846 | (33.2 | )% | ||||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
757 | 757 | — | 757 | 757 | — | ||||||||||||||||
| Average occupancy |
51.2 | % | 58.5 | % | (7.3 | )pts | 61.2 | % | 70.7 | % | (9.5 | )pts | ||||||||||
| ADR |
$ | 284.13 | $ | 330.72 | (14.1 | )% | $ | 327.52 | $ | 366.62 | (10.7 | )% | ||||||||||
| RevPAR |
$ | 145.54 | $ | 193.55 | (24.8 | )% | $ | 200.30 | $ | 259.24 | (22.7 | )% | ||||||||||
| Total RevPAR |
$ | 282.53 | $ | 466.43 | (39.4 | )% | $ | 420.90 | $ | 544.31 | (22.7 | )% | ||||||||||
19
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information Three Months and Years Ended December 31, 2009 and 2008
|
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||
| 2009 | 2008 | Change | 2009 | 2008 | Change | |||||||||||||||||
| HYATT REGENCY LA JOLLA | ||||||||||||||||||||||
| Selected Financial Information: |
||||||||||||||||||||||
| Total revenues |
$ | 7,079 | $ | 8,050 | (12.1 | )% | $ | 32,279 | $ | 39,883 | (19.1 | )% | ||||||||||
| Property EBITDA |
$ | (26 | ) | $ | 1,168 | (102.2 | )% | $ | 4,965 | $ | 9,799 | (49.3 | )% | |||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
419 | 419 | — | 419 | 419 | — | ||||||||||||||||
| Average occupancy |
60.5 | % | 65.3 | % | (4.8 | )pts | 71.5 | % | 76.1 | % | (4.6 | )pts | ||||||||||
| ADR |
$ | 144.98 | $ | 162.50 | (10.8 | )% | $ | 152.78 | $ | 182.67 | (16.4 | )% | ||||||||||
| RevPAR |
$ | 87.66 | $ | 106.07 | (17.4 | )% | $ | 109.17 | $ | 139.07 | (21.5 | )% | ||||||||||
| Total RevPAR |
$ | 183.64 | $ | 208.84 | (12.1 | )% | $ | 211.06 | $ | 260.07 | (18.8 | )% | ||||||||||
| INTERCONTINENTAL CHICAGO | ||||||||||||||||||||||
| Selected Financial Information: |
||||||||||||||||||||||
| Total revenues |
$ | 16,783 | $ | 19,310 | (13.1 | )% | $ | 63,716 | $ | 78,722 | (19.1 | )% | ||||||||||
| Property EBITDA |
$ | 4,871 | $ | 6,537 | (25.5 | )% | $ | 17,306 | $ | 25,886 | (33.1 | )% | ||||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
792 | 792 | — | 792 | 792 | — | ||||||||||||||||
| Average occupancy |
72.5 | % | 77.1 | % | (4.6 | )pts | 76.1 | % | 81.0 | % | (4.9 | )pts | ||||||||||
| ADR |
$ | 196.81 | $ | 216.29 | (9.0 | )% | $ | 175.83 | $ | 210.44 | (16.4 | )% | ||||||||||
| RevPAR |
$ | 142.69 | $ | 166.73 | (14.4 | )% | $ | 133.84 | $ | 170.45 | (21.5 | )% | ||||||||||
| Total RevPAR |
$ | 230.33 | $ | 265.02 | (13.1 | )% | $ | 220.41 | $ | 271.57 | (18.8 | )% | ||||||||||
| INTERCONTINENTAL MIAMI | ||||||||||||||||||||||
| Selected Financial Information: |
||||||||||||||||||||||
| Total revenues |
$ | 9,051 | $ | 11,530 | (21.5 | )% | $ | 40,845 | $ | 53,758 | (24.0 | )% | ||||||||||
| Property EBITDA (a) |
$ | 996 | $ | 1,212 | (17.8 | )% | $ | 6,870 | $ | 12,877 | (46.6 | )% | ||||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
641 | 641 | — | 641 | 641 | — | ||||||||||||||||
| Average occupancy |
55.6 | % | 61.7 | % | (6.1 | )pts | 57.9 | % | 67.7 | % | (9.8 | )pts | ||||||||||
| ADR |
$ | 150.13 | $ | 177.05 | (15.2 | )% | $ | 170.29 | $ | 197.68 | (13.9 | )% | ||||||||||
| RevPAR |
$ | 83.45 | $ | 109.25 | (23.6 | )% | $ | 98.54 | $ | 133.89 | (26.4 | )% | ||||||||||
| Total RevPAR |
$ | 153.49 | $ | 195.52 | (21.5 | )% | $ | 174.58 | $ | 229.14 | (23.8 | )% | ||||||||||
| LOEWS SANTA MONICA BEACH HOTEL | ||||||||||||||||||||||
| Selected Financial Information: |
||||||||||||||||||||||
| Total revenues |
$ | 8,911 | $ | 10,035 | (11.2 | )% | $ | 38,581 | $ | 47,899 | (19.5 | )% | ||||||||||
| Property EBITDA |
$ | 1,690 | $ | 2,813 | (39.9 | )% | $ | 8,480 | $ | 15,083 | (43.8 | )% | ||||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
342 | 342 | — | 342 | 342 | — | ||||||||||||||||
| Average occupancy |
69.5 | % | 70.3 | % | (0.8 | )pts | 77.4 | % | 83.5 | % | (6.1 | )pts | ||||||||||
| ADR |
$ | 259.39 | $ | 280.99 | (7.7 | )% | $ | 262.88 | $ | 309.08 | (14.9 | )% | ||||||||||
| RevPAR |
$ | 180.34 | $ | 197.42 | (8.6 | )% | $ | 203.48 | $ | 258.00 | (21.1 | )% | ||||||||||
| Total RevPAR |
$ | 283.22 | $ | 318.92 | (11.2 | )% | $ | 309.07 | $ | 382.67 | (19.2 | )% | ||||||||||
| MARRIOTT LINCOLNSHIRE RESORT | ||||||||||||||||||||||
| Selected Financial Information: |
||||||||||||||||||||||
| Total revenues |
$ | 9,680 | $ | 11,907 | (18.7 | )% | $ | 30,566 | $ | 38,456 | (20.5 | )% | ||||||||||
| Property EBITDA |
$ | 949 | $ | 1,703 | (44.3 | )% | $ | 2,496 | $ | 6,267 | (60.2 | )% | ||||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
389 | 389 | — | 389 | 389 | — | ||||||||||||||||
| Average occupancy |
49.3 | % | 54.7 | % | (5.4 | )pts | 48.4 | % | 59.3 | % | (10.9 | )pts | ||||||||||
| ADR |
$ | 110.36 | $ | 124.50 | (11.4 | )% | $ | 115.09 | $ | 129.19 | (10.9 | )% | ||||||||||
| RevPAR |
$ | 54.45 | $ | 68.06 | (20.0 | )% | $ | 55.69 | $ | 76.65 | (27.3 | )% | ||||||||||
| Total RevPAR |
$ | 222.18 | $ | 257.23 | (13.6 | )% | $ | 215.87 | $ | 266.46 | (19.0 | )% | ||||||||||
20
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information Three Months and Years Ended December 31, 2009 and 2008
|
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||
| 2009 | 2008 | Change | 2009 | 2008 | Change | |||||||||||||||||
| RITZ-CARLTON HALF MOON BAY | ||||||||||||||||||||||
| Selected Financial Information: |
||||||||||||||||||||||
| Total revenues |
$ | 11,982 | $ | 13,279 | (9.8 | )% | $ | 45,771 | $ | 60,140 | (23.9 | )% | ||||||||||
| Property EBITDA (a) |
$ | 929 | $ | 2,083 | (55.4 | )% | $ | 4,527 | $ | 11,846 | (61.8 | )% | ||||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
261 | 261 | — | 261 | 261 | — | ||||||||||||||||
| Average occupancy |
62.3 | % | 59.2 | % | 3.1 | pts | 58.8 | % | 69.4 | % | (10.6 | )pts | ||||||||||
| ADR |
$ | 308.32 | $ | 360.38 | (14.4 | )% | $ | 306.95 | $ | 363.44 | (15.5 | )% | ||||||||||
| RevPAR |
$ | 192.19 | $ | 213.38 | (9.9 | )% | $ | 180.45 | $ | 252.38 | (28.5 | )% | ||||||||||
| Total RevPAR |
$ | 498.99 | $ | 553.01 | (9.8 | )% | $ | 480.46 | $ | 629.57 | (23.7 | )% | ||||||||||
| RITZ-CARLTON LAGUNA NIGUEL | ||||||||||||||||||||||
| Selected Financial Information: |
||||||||||||||||||||||
| Total revenues |
$ | 11,517 | $ | 15,515 | (25.8 | )% | $ | 53,665 | $ | 75,466 | (28.9 | )% | ||||||||||
| Property EBITDA |
$ | 1,307 | $ | 2,945 | (55.6 | )% | $ | 10,157 | $ | 20,389 | (50.2 | )% | ||||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
396 | 396 | — | 396 | 396 | — | ||||||||||||||||
| Average occupancy |
40.9 | % | 49.0 | % | (8.1 | )pts | 49.4 | % | 60.6 | % | (11.2 | )pts | ||||||||||
| ADR |
$ | 305.29 | $ | 338.08 | (9.7 | )% | $ | 344.41 | $ | 394.06 | (12.6 | )% | ||||||||||
| RevPAR |
$ | 124.93 | $ | 165.55 | (24.5 | )% | $ | 170.17 | $ | 238.79 | (28.7 | )% | ||||||||||
| Total RevPAR |
$ | 316.11 | $ | 425.86 | (25.8 | )% | $ | 371.28 | $ | 520.68 | (28.7 | )% | ||||||||||
| WESTIN ST. FRANCIS | ||||||||||||||||||||||
| Selected Financial Information: |
||||||||||||||||||||||
| Total revenues |
$ | 28,219 | $ | 33,564 | (15.9 | )% | $ | 102,484 | $ | 136,143 | (24.7 | )% | ||||||||||
| Property EBITDA |
$ | 6,058 | $ | 7,170 | (15.5 | )% | $ | 17,101 | $ | 28,531 | (40.1 | )% | ||||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
1,195 | 1,195 | — | 1,195 | 1,195 | — | ||||||||||||||||
| Average occupancy |
81.3 | % | 77.5 | % | 3.8 | pts | 78.7 | % | 81.5 | % | (2.8 | )pts | ||||||||||
| ADR |
$ | 186.18 | $ | 211.62 | (12.0 | )% | $ | 177.49 | $ | 210.27 | (15.6 | )% | ||||||||||
| RevPAR |
$ | 151.31 | $ | 164.00 | (7.7 | )% | $ | 139.66 | $ | 171.34 | (18.5 | )% | ||||||||||
| Total RevPAR |
$ | 256.67 | $ | 305.29 | (15.9 | )% | $ | 234.96 | $ | 311.28 | (24.5 | )% | ||||||||||
| (a) | For the year ended December 31, 2008, Property EBITDA excludes the write-off of capitalized costs related to abandoned capital projects of $98,000. |
21
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information Three Months and Years Ended December 31, 2009 and 2008
|
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||
| 2009 | 2008 | Change | 2009 | 2008 | Change | |||||||||||||||||
| MEXICAN HOTELS: |
||||||||||||||||||||||
| FOUR SEASONS PUNTA MITA RESORT | ||||||||||||||||||||||
| Selected Financial Information: |
||||||||||||||||||||||
| Total revenues |
$ | 12,295 | $ | 14,041 | (12.4 | )% | $ | 39,858 | $ | 61,885 | (35.6 | )% | ||||||||||
| Property EBITDA |
$ | 3,894 | $ | 4,962 | (21.5 | )% | $ | 13,136 | $ | 23,991 | (45.2 | )% | ||||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
173 | 173 | — | 173 | 173 | — | ||||||||||||||||
| Average occupancy |
56.6 | % | 66.0 | % | (9.4 | )pts | 50.1 | % | 73.7 | % | (23.6 | )pts | ||||||||||
| ADR |
$ | 713.49 | $ | 742.94 | (4.0 | )% | $ | 707.10 | $ | 757.49 | (6.7 | )% | ||||||||||
| RevPAR |
$ | 403.99 | $ | 490.22 | (17.6 | )% | $ | 354.53 | $ | 558.06 | (36.5 | )% | ||||||||||
| Total RevPAR |
$ | 772.50 | $ | 882.18 | (12.4 | )% | $ | 631.21 | $ | 977.37 | (35.4 | )% | ||||||||||
22
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information Three Months and Years Ended December 31, 2009 and 2008
|
| Three Months Ended December 31, | Years Ended December 31, | |||||||||||||||||||||
| 2009 | 2008 | Change | 2009 | 2008 | Change | |||||||||||||||||
| EUROPEAN HOTELS: |
||||||||||||||||||||||
| INTERCONTINENTAL PRAGUE | ||||||||||||||||||||||
| Selected Financial Information: |
||||||||||||||||||||||
| Total revenues |
$ | 7,479 | $ | 7,611 | (1.7 | )% | $ | 28,393 | $ | 38,943 | (27.1 | )% | ||||||||||
| Property EBITDA |
$ | 2,978 | $ | 2,990 | (0.4 | )% | $ | 9,784 | $ | 15,443 | (36.6 | )% | ||||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
372 | 372 | — | 372 | 372 | — | ||||||||||||||||
| Average Occupancy |
59.8 | % | 60.2 | % | (0.4 | )pts | 57.6 | % | 68.2 | % | (10.6 | )pts | ||||||||||
| ADR |
$ | 209.24 | $ | 205.95 | 1.6 | % | $ | 203.86 | $ | 249.42 | (18.3 | )% | ||||||||||
| RevPAR |
$ | 125.12 | $ | 123.89 | 1.0 | % | $ | 117.49 | $ | 170.13 | (30.9 | )% | ||||||||||
| Total RevPAR |
$ | 218.53 | $ | 222.39 | (1.7 | )% | $ | 209.11 | $ | 286.03 | (26.9 | )% | ||||||||||
| MARRIOTT HAMBURG | ||||||||||||||||||||||
| Selected Financial Information: |
||||||||||||||||||||||
| Total revenues |
$ | 6,004 | $ | 5,505 | 9.1 | % | $ | 21,226 | $ | 23,945 | (11.4 | )% | ||||||||||
| Property EBITDA |
$ | 1,567 | $ | 1,406 | 11.5 | % | $ | 5,847 | $ | 6,247 | (6.4 | )% | ||||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
278 | 278 | — | 278 | 278 | — | ||||||||||||||||
| Average occupancy |
80.2 | % | 81.5 | % | (1.3 | )pts | 82.3 | % | 83.1 | % | (0.8 | )pts | ||||||||||
| ADR |
$ | 186.13 | $ | 175.76 | 5.9 | % | $ | 170.87 | $ | 197.78 | (13.6 | )% | ||||||||||
| RevPAR |
$ | 149.20 | $ | 143.28 | 4.1 | % | $ | 140.56 | $ | 164.39 | (14.5 | )% | ||||||||||
| Total RevPAR |
$ | 234.75 | $ | 215.23 | 9.1 | % | $ | 209.19 | $ | 235.33 | (11.1 | )% | ||||||||||
| MARRIOTT LONDON GROSVENOR SQUARE | ||||||||||||||||||||||
| Selected Financial Information: |
||||||||||||||||||||||
| Total revenues |
$ | 9,706 | $ | 8,956 | 8.4 | % | $ | 30,187 | $ | 38,723 | (22.0 | )% | ||||||||||
| Property EBITDA |
$ | 3,976 | $ | 3,802 | 4.6 | % | $ | 11,863 | $ | 15,931 | (25.5 | )% | ||||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
237 | 237 | — | 237 | 237 | — | ||||||||||||||||
| Average occupancy |
80.6 | % | 73.7 | % | 6.9 | pts | 76.2 | % | 72.9 | % | 3.3 | pts | ||||||||||
| ADR |
$ | 355.72 | $ | 315.98 | 12.6 | % | $ | 321.10 | $ | 410.04 | (21.7 | )% | ||||||||||
| RevPAR |
$ | 286.85 | $ | 232.81 | 23.2 | % | $ | 244.67 | $ | 298.99 | (18.2 | )% | ||||||||||
| Total RevPAR |
$ | 445.16 | $ | 410.76 | 8.4 | % | $ | 348.96 | $ | 447.04 | (21.9 | )% | ||||||||||
| PARIS MARRIOTT CHAMPS ELYSEES | ||||||||||||||||||||||
| Selected Financial Information: |
||||||||||||||||||||||
| Total revenues |
$ | 10,092 | $ | 9,280 | 8.8 | % | $ | 40,150 | $ | 48,155 | (16.6 | )% | ||||||||||
| Property EBITDA |
$ | 4,368 | $ | 3,874 | 12.8 | % | $ | 17,739 | $ | 21,248 | (16.5 | )% | ||||||||||
| Selected Operating Information: |
||||||||||||||||||||||
| Rooms |
192 | 192 | — | 192 | 192 | — | ||||||||||||||||
| Average occupancy |
77.2 | % | 85.6 | % | (8.4 | )pts | 78.1 | % | 88.0 | % | (9.9 | )pts | ||||||||||
| ADR |
$ | 615.74 | $ | 509.81 | 20.8 | % | $ | 609.70 | $ | 630.56 | (3.3 | )% | ||||||||||
| RevPAR |
$ | 475.58 | $ | 436.50 | 9.0 | % | $ | 476.06 | $ | 554.64 | (14.2 | )% | ||||||||||
| Total RevPAR |
$ | 571.31 | $ | 525.35 | 8.7 | % | $ | 572.92 | $ | 685.27 | (16.4 | )% | ||||||||||
23
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)
|
Supplemental Financial Information Three Months and Years Ended December 31, 2009 and 2008
|
Reconciliation of Property EBITDA to EBITDA
(in thousands)
| Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||||||||||||||||
| 2009 | 2008 | 2009 | 2008 | ||||||||||||||||||||||||||
| Hotel |
Property EBITDA |
EBITDA | Property EBITDA |
EBITDA | Property EBITDA |
EBITDA | Property EBITDA |
EBITDA | |||||||||||||||||||||
| Fairmont Chicago |
$ | 2,086 | $ | 2,086 | $ | 4,335 | $ | 4,335 | $ | 6,305 | $ | 6,305 | $ | 13,519 | $ | 13,519 | |||||||||||||
| Fairmont Scottsdale |
226 | 226 | 3,556 | 3,556 | 4,875 | 4,875 | 18,707 | 18,707 | |||||||||||||||||||||
| Four Seasons Washington, D.C. |
2,983 | 2,983 | 2,506 | 2,506 | 11,332 | 11,332 | 7,806 | 7,806 | |||||||||||||||||||||
| Hotel del Coronado |
5,767 | — | 11,148 | — | 37,988 | — | 56,846 | — | |||||||||||||||||||||
| Hyatt Regency La Jolla |
(26 | ) | (26 | ) | 1,168 | 1,168 | 4,965 | 4,965 | 9,799 | 9,799 | |||||||||||||||||||
| InterContinental Chicago |
4,871 | 4,871 | 6,537 | 6,537 | 17,306 | 17,306 | 25,886 | 25,886 | |||||||||||||||||||||
| InterContinental Miami |
996 | 996 | 1,212 | 1,212 | 6,870 | 6,870 | 12,877 | 12,877 | |||||||||||||||||||||
| Loews Santa Monica Beach Hotel |
1,690 | 1,690 | 2,813 | 2,813 | 8,480 | 8,480 | 15,083 | 15,083 | |||||||||||||||||||||
| Marriott Lincolnshire Resort |
949 | 949 | 1,703 | 1,703 | 2,496 | 2,496 | 6,267 | 6,267 | |||||||||||||||||||||
| Ritz-Carlton Half Moon Bay |
929 | 929 | 2,083 | 2,083 | 4,527 | 4,527 | 11,846 | 11,846 | |||||||||||||||||||||
| Ritz-Carlton Laguna Niguel |
1,307 | 1,307 | 2,945 | 2,945 | 10,157 | 10,157 | 20,389 | 20,389 | |||||||||||||||||||||
| Westin St. Francis |
6,058 | 6,058 | 7,170 | 7,170 | 17,101 | 17,101 | 28,531 | 28,531 | |||||||||||||||||||||
| Four Seasons Punta Mita Resort |
3,894 | 3,894 | 4,962 | 4,962 | 13,136 | 13,136 | 23,991 | 23,991 | |||||||||||||||||||||
| InterContinental Prague |
2,978 | 2,978 | 2,990 | 2,990 | 9,784 | 9,784 | 15,443 | 15,443 | |||||||||||||||||||||
| Marriott Hamburg (a) |
1,567 | 89 | 1,406 | 76 | 5,847 | 109 | 6,247 | 439 | |||||||||||||||||||||
| Marriott London Grosvenor Square |
3,976 | 3,976 | 3,802 | 3,802 | 11,863 | 11,863 | 15,931 | 15,931 | |||||||||||||||||||||
| Paris Marriott Champs Elysees (b) |
4,368 | 1,133 | 3,874 | 1,042 | 17,739 | 5,520 | 21,248 | 9,214 | |||||||||||||||||||||
| $ | 44,619 | $ | 34,139 | $ | 64,210 | $ | 48,900 | $ | 190,771 | $ | 134,826 | $ | 310,416 | $ | 235,728 | ||||||||||||||
| Adjustments: |
|||||||||||||||||||||||||||||
| Impairment losses and other charges |
(49,795 | ) | (231,806 | ) | (100,009 | ) | (328,485 | ) | |||||||||||||||||||||
| Corporate expenses |
(4,778 | ) | (5,309 | ) | (25,703 | ) | (26,369 | ) | |||||||||||||||||||||
| Interest income |
27 | 315 | 738 | 1,796 | |||||||||||||||||||||||||
| Loss on early extinguishment of debt |
— | — | (883 | ) | — | ||||||||||||||||||||||||
| Loss on sale of noncontrolling interests in hotel properties |
|
— | — | — | (46 | ) | |||||||||||||||||||||||
| Equity in (losses) earnings of joint ventures |
(426 | ) | (360 | ) | 1,718 | 2,810 | |||||||||||||||||||||||
| Foreign currency exchange loss |
(1,789 | ) | (5,187 | ) | (2,119 | ) | (1,113 | ) | |||||||||||||||||||||
| Other expenses, net |
(777 | ) | (196 | ) | (609 | ) | (690 | ) | |||||||||||||||||||||
| Income (loss) from discontinued operations |
20,826 | (30,277 | ) | (9,317 | ) | 17,841 | |||||||||||||||||||||||
| Depreciation expense - discontinued operations |
413 | 1,521 | 5,019 | 7,079 | |||||||||||||||||||||||||
| Income taxes - discontinued operations |
294 | 406 | (1,125 | ) | (458 | ) | |||||||||||||||||||||||
| Noncontrolling interest in consolidated affiliates |
403 | (983 | ) | (641 | ) | (3,870 | ) | ||||||||||||||||||||||
| Distributions in excess of noncontrolling interest capital |
|
— | — | — | (2,499 | ) | |||||||||||||||||||||||
| Adjustments from consolidated affiliates |
(2,647 | ) | (2,096 | ) | (9,460 | ) | (8,354 | ) | |||||||||||||||||||||
| Adjustments from unconsolidated affiliates |
3,498 | 5,276 | 15,934 | 22,985 | |||||||||||||||||||||||||
| Adjustments for abandoned capital projects |
— | — | — | (98 | ) | ||||||||||||||||||||||||
| Other adjustments |
525 | (89 | ) | 618 | 182 | ||||||||||||||||||||||||
| EBITDA |
$ | (87 | ) | $ | (219,885 | ) | $ | 8,987 | $ | (83,561 | ) | ||||||||||||||||||
| (a) | We have a leasehold interest in this property. Therefore, EBITDA represents the lease revenue less the lease expense recorded in our statements. Property EBITDA represents the revenue less expenses generated by the property. |
| (b) | Effective January 1, 2008, we no longer sublease the operations of the Paris Marriott Champs Elysees to a third party and reflect the operating results of the Paris Marriott Champs Elysees in our consolidated statements of operations. Property EBITDA represents the revenue less expenses generated by the property. |
24
| Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR) | Supplemental Financial Information Three Months and Years Ended December 31, 2009 and 2008
|
Reconciliation of Property EBITDA to Comparable EBITDA
(in thousands)
| Three Months Ended December 31, 2009 | Year Ended December 31, 2009 | ||||||||||||||||||||||
| Property EBITDA |
Adjustments | Comparable EBITDA |
Property EBITDA |
Adjustments | Comparable EBITDA |
||||||||||||||||||
| Meetings & Business Hotels: |
|||||||||||||||||||||||
| Fairmont Chicago |
$ | 2,086 | $ | — | $ | 2,086 | $ | 6,305 | $ | — | $ | 6,305 | |||||||||||
| Fairmont Scottsdale |
226 | — | 226 | 4,875 | — | 4,875 | |||||||||||||||||
| Four Seasons Washington, D.C. |
2,983 | — | 2,983 | 11,332 | — | 11,332 | |||||||||||||||||
| Hyatt Regency La Jolla |
(26 | ) | 13 | (13 | ) | 4,965 | (2,433 | ) | 2,532 | ||||||||||||||
| InterContinental Chicago |
4,871 | (2,387 | ) | 2,484 | 17,306 | (8,480 | ) | 8,826 | |||||||||||||||
| InterContinental Miami |
996 | — | 996 | 6,870 | — | 6,870 | |||||||||||||||||
| Westin St. Francis |
6,058 | — | 6,058 | 17,101 | — | 17,101 | |||||||||||||||||
| Total Meetings & Business Hotels |
17,194 | (2,374 | ) | 14,820 | 68,754 | (10,913 | ) | 57,841 | |||||||||||||||
| Ocean Front Resorts: |
|||||||||||||||||||||||
| Four Seasons Punta Mita Resort |
3,894 | — | 3,894 | 13,136 | — | 13,136 | |||||||||||||||||
| Hotel del Coronado |
5,767 | (3,292 | ) | 2,475 | 37,988 | (21,246 | ) | 16,742 | |||||||||||||||
| Loews Santa Monica Beach Hotel |
1,690 | — | 1,690 | 8,480 | — | 8,480 | |||||||||||||||||
| Ritz-Carlton Half Moon Bay |
929 | — | 929 | 4,527 | — | 4,527 | |||||||||||||||||
| Ritz-Carlton Laguna Niguel |
1,307 | — | 1,307 | 10,157 | — | 10,157 | |||||||||||||||||
| Total Ocean Front Resorts |
13,587 | (3,292 | ) | 10,295 | 74,288 | (21,246 | ) | 53,042 | |||||||||||||||
| European Hotels: |
|||||||||||||||||||||||
| InterContinental Prague |
2,978 | — | 2,978 | 9,784 | — | 9,784 | |||||||||||||||||
| Marriott Hamburg |
1,567 | (1,535 | ) | 32 | 5,847 | (5,958 | ) | (111 | ) | ||||||||||||||
| Marriott London Grosvenor Square |
3,976 | — | 3,976 | 11,863 | — | 11,863 | |||||||||||||||||
| Paris Marriott Champs Elysees |
4,368 | (4,473 | ) | (105 | ) | 17,739 | (16,904 | ) | 835 | ||||||||||||||
| Total European Hotels |
12,889 | (6,008 | ) | 6,881 | 45,233 | (22,862 | ) | 22,371 | |||||||||||||||
| Non-Core Assets: |
|||||||||||||||||||||||
| Marriott Lincolnshire Resort |
949 | — | 949 | 2,496 | — | 2,496 | |||||||||||||||||
| Total Non-Core Assets |
949 | — | 949 | 2,496 | — | 2,496 | |||||||||||||||||
| $ | 44,619 | $ | (11,674 | ) | $ | 32,945 | $ | 190,771 | $ | (55,021 | ) | $ | 135,750 | ||||||||||
| % of QTD Comparable EBITDA |
% of YTD Comparable EBITDA |
|||||
| Meetings & Business Hotels |
45 | % | 43 | % | ||
| Ocean Front Resorts |
31 | % | 39 | % | ||
| European Hotels |
21 | % | 16 | % | ||
| Non-Core Assets |
3 | % | 2 | % | ||
| Total |
100 | % | 100 | % | ||
25