Attached files

file filename
8-K - FORM 8-K - STRATEGIC HOTELS & RESORTS, INCd8k.htm
EX-99.2 - SUPPLEMENTAL FINANCIAL INFORMATION - STRATEGIC HOTELS & RESORTS, INCdex992.htm

 

Exhibit 99.1

 

LOGO   

COMPANY CONTACT:

Jonathan Stanner

Vice President, Corporate Finance

Strategic Hotels & Resorts

(312) 658-5746

FOR IMMEDIATE RELEASE

WEDNESDAY, NOVEMBER 3, 2010

STRATEGIC HOTELS & RESORTS REPORTS THIRD QUARTER 2010 RESULTS

Strengthening Operating Fundamentals Drive Strong Rate

Growth and Significant Continued Margin Expansion

CHICAGO – November 3, 2010 – Strategic Hotels & Resorts (NYSE: BEE) today reported results for the third quarter ended September 30, 2010. RevPAR growth was a strong 7.3 percent during the quarter and was largely driven by a 5.4 percent increase in average daily rate. EBITDA margins expanded 240 basis points, excluding the impact of cancellation fees and property-level bonuses.

Third Quarter Highlights

 

 

Comparable funds from operations (Comparable FFO) was $0.03 per diluted share compared with a loss of $0.07 per diluted share in the prior year period.

 

 

Comparable EBITDA was $33.6 million compared with $31.2 million in the prior year period, an increase of 7.7 percent.

 

 

North American revenue per available room (RevPAR) increased 7.3 percent, driven by a 1.3 percentage point increase in occupancy and a 5.4 percent increase in average daily rate (ADR), compared to the third quarter 2009. Total revenue per available room (Total RevPAR) increased 6.0 percent with non-rooms revenue increasing by 4.5 percent between periods.

 

 

Total U.S. market share penetration grew throughout the portfolio in both ADR and occupancy. Total U.S. RevPAR penetration improved by 2 percentage points to 112 percent.

 

 

European RevPAR increased 10.5 percent (18.9 percent in constant dollars), driven by a 3.6 percentage point increase in occupancy and a 6.0 percent increase in ADR (14.1 percent increase in constant dollars) between periods. European Total RevPAR increased 8.5 percent in the third quarter over the prior year period (17.0 percent in constant dollars). The European portfolio excludes results from the InterContinental Prague, which is currently under contract for sale.


 

 

North American EBITDA margins expanded 150 basis points compared to the third quarter of 2009. Excluding cancellation fees and adjusting for an increase in property-level bonus accruals made during the quarter, EBITDA margins expanded 240 basis points in the third quarter.

Chief Executive Officer Laurence Geller remarked, “Our leading edge asset management, continued focus on increasing room rates, productivity improvements, and cost cutting initiatives are all producing strong financial results. Our RevPAR increases and market share growth are compelling given the geographic distribution of our portfolio. We’re especially pleased by our adjusted EBITDA to RevPAR growth ratio of three times – a noteworthy confirmation of the success of our ongoing strategy.

“Restructuring our balance sheet and methodically divesting our European portfolio to maximize proceeds remain key priorities for the company. The sale of the InterContinental Prague, the third disposition of a foreign asset in the past 12 months, represents the continuing execution of our balance sheet and strategic plans,” commented Geller.

Financial Results

The company reported third quarter 2010 financial results as follows:

 

 

Net loss attributable to common shareholders was $39.4 million, or $0.26 per diluted share, compared with net loss attributable to common shareholders of $73.5 million, or $0.97 per diluted share, for the third quarter of 2009.

 

 

Comparable EBITDA was $33.6 million compared with $31.2 million for the third quarter of 2009. Excluding a $3.8 million charge related to the company’s long-term incentive compensation plan, Comparable EBITDA totaled $37.4 million in the third quarter, a 19.9% increase compared to the third quarter of 2009.

 

 

Comparable FFO was $4.9 million, or $0.03 per diluted share, compared with a loss of $5.2 million, or $0.07 per diluted share, in the third quarter of 2009. Excluding the $3.8 million charge related to the company’s long-term incentive compensation plan, Comparable FFO totaled $8.8 million, or $0.06 per diluted share in the third quarter.

The company reported financial results for the nine month period ending September 30, 2010 as follows:

 

 

Net loss attributable to common shareholders was $127.1 million, or $1.12 per diluted share, compared with a net loss attributable to common shareholders of $202.6 million, or $2.69 per diluted share, for the nine month period ending September 30, 2009.

 

 

Comparable EBITDA was $90.7 million compared with $87.5 million for the nine month period ending September 30, 2009. Excluding a $6.9 million charge related to the company’s long-term incentive compensation plan, Comparable EBITDA totaled $97.6 million for the nine month period, an 11.5% increase compared to the nine months ending September 30, 2009.

 

 

Comparable FFO was a loss of $4.7 million, or $0.04 per diluted share, compared with a loss of $19.0 million, or $0.25 per diluted share, in the nine month period ending September 30, 2009. Excluding


 

the $6.9 million charge related to the company’s long-term incentive compensation plan, Comparable FFO totaled $2.2 million, or $0.02 per diluted share for the nine month period ending September 30, 2010.

Other Third Quarter Activity

On September 27, the company announced that a share purchase agreement was signed for the sale of the InterContinental Prague to an investment group led by an affiliate of Westmont Hospitality for total consideration of approximately €110.6 million, or approximately €297,000 per room. The total consideration represents the outstanding amount of the property’s third party debt and the current interest rate swap liability related to the third party indebtedness, which was estimated to be approximately €9.0 million as of August 31. In addition, approximately €2.0 million of restricted cash related to the property will be released to the company. The sale, subject to certain closing contingencies, is scheduled to close in the fourth quarter of 2010.

On August 10, the company announced that its Board of Directors appointed Raymond L. (Rip) Gellein, Jr. as Chairman. Mr. Gellein assumed the position from William (Bill) Prezant, who continues to serve as a member of the Board of Directors. Mr. Gellein has served as a member of the board since August 2009 and previously was President of Global Development at Starwood Hotels and Resorts Worldwide, Inc.

Earnings Call

The company will conduct its third quarter 2010 conference call for investors and other interested parties on Thursday, November 4, 2010 at 10:00 a.m. Eastern Time (ET). Interested individuals are invited to listen to the call by telephone at 888-713-4205 (toll international: 617-213-4862) with pass code 34191290. To participate on the web cast, log on to http://phx.corporate-ir.net/phoenix.zhtml?p=irol-eventDetails&c=176522&eventID=3417189 15 minutes before the call to download the necessary software. For those unable to listen to the call live, a taped rebroadcast will be available beginning at 1:00 p.m. ET on November 4, 2010, through 11:59 p.m. ET on November 11, 2010. To access the replay, dial 888-286-8010 (toll international: 617-801-6888) and request replay pin number 94234941. A replay of the call will also be available on the Internet at http://www.strategichotels.com or http://www.earnings.com for 30 days after the call.

The company also produces supplemental financial data that includes detailed information regarding its operating results. This supplemental data is considered an integral part of this earnings release. These materials are available on the Strategic Hotels & Resorts’ website at www.strategichotels.com within the third quarter information section.

Portfolio Definitions

North American hotel comparisons for the third quarter 2010 are derived from the company’s hotel portfolio at September 30, 2010, consisting of properties in which operations are included in the consolidated results of the company.

European hotel comparisons for the third quarter 2010 are derived from the company’s European owned and leased hotel properties at September 30, 2010, consisting of the Marriott London Grosvenor Square,


the Paris Marriott Champs-Elysees, and the Marriott Hamburg. The InterContinental Prague, which is currently under contract for sale, is excluded from the European portfolio comparisons.

About the Company

Strategic Hotels & Resorts, Inc. is a real estate investment trust (REIT) which owns and provides value-enhancing asset management of high-end hotels and resorts in the United States, Mexico and Europe. The company currently has ownership interests in 17 properties with an aggregate of 8,002 rooms. For a list of current properties and for further information, please visit the company’s website at http://www.strategichotels.com.

This press release contains forward-looking statements about Strategic Hotels & Resorts, Inc. (the “Company”). Except for historical information, the matters discussed in this press release are forward-looking statements subject to certain risks and uncertainties. These forward-looking statements include statements regarding our future financial results, stabilization in the lodging space, positive trends in the lodging industry and our continued focus on improving profitability. Actual results could differ materially from the Company’s projections. Factors that may contribute to these differences include, but are not limited to the following: demand for hotel rooms in our current and proposed market areas; availability of capital; ability to obtain, refinance or restructure debt or comply with covenants contained in our debt facilities; rising interest rates and operating costs; rising insurance premiums; cash available for capital expenditures; competition; economic conditions generally and in the real estate market specifically, including deterioration of economic conditions and the extent of its effect on business and leisure travel and the lodging industry; ability to dispose of existing properties in a manner consistent with our disposition strategy; risks related to natural disasters; the effect of threats of terrorism and increased security precautions on travel patterns and hotel bookings; the outbreak of hostilities and international political instability; legislative or regulatory changes, including changes to laws governing the taxation of REITs; and changes in generally accepted accounting principles, policies and guidelines applicable to REITs.

Additional risks are discussed in the Company’s filings with the Securities and Exchange Commission, including those appearing under the heading “Item 1A. Risk Factors” in the Company’s most recent Form 10-K and subsequent Form 10-Qs. Although the Company believes the expectations reflected in such forward-looking statements are based on reasonable assumptions, it can give no assurance that its expectations will be attained. The forward-looking statements are made as of the date of this press release, and we undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.


 

Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)

Consolidated Statements of Operations

(in thousands, except per share data)

 

     Three Months Ended     Nine Months Ended  
     September 30,     September 30,  
     2010     2009     2010     2009  

Revenues:

        

Rooms

   $ 105,771      $ 97,895      $ 295,647      $ 281,776   

Food and beverage

     55,987        52,489        177,830        162,017   

Other hotel operating revenue

     19,065        19,233        58,049        67,736   
                                
     180,823        169,617        531,526        511,529   

Lease revenue

     1,108        1,224        3,383        3,513   
                                

Total revenues

     181,931        170,841        534,909        515,042   
                                

Operating Costs and Expenses:

        

Rooms

     29,191        28,070        83,003        80,057   

Food and beverage

     42,481        40,505        128,273        121,145   

Other departmental expenses

     51,602        49,017        151,340        148,652   

Management fees

     5,866        6,030        18,583        19,553   

Other hotel expenses

     12,971        12,926        40,798        39,168   

Lease expense

     4,182        4,355        12,311        12,480   

Depreciation and amortization

     32,779        34,421        99,906        98,047   

Impairment losses and other charges

     —          —          —          50,214   

Corporate expenses

     8,904        5,020        22,484        19,996   
                                

Total operating costs and expenses

     187,976        180,344        556,698        589,312   
                                

Operating loss

     (6,045     (9,503     (21,789     (74,270

Interest expense

     (22,118     (24,635     (68,488     (70,674

Interest income

     68        176        373        628   

Loss on early extinguishment of debt

     (39     —          (925     (883

Loss on early termination of derivative financial instruments

     —          —          (18,263     —     

Equity in earnings of joint ventures

     3,001        1,573        2,900        2,144   

Foreign currency exchange loss

     (134     (379     (1,399     (1,233

Other income, net

     1,605        125        2,299        168   
                                

Loss before income taxes and discontinued operations

     (23,662     (32,643     (105,292     (144,120

Income tax (expense) benefit

     (407     236        (1,359     (2,515
                                

Loss from continuing operations

     (24,069     (32,407     (106,651     (146,635

(Loss) income from discontinued operations, net of tax

     (6,717     (33,481     2,692        (34,087
                                

Net loss

     (30,786     (65,888     (103,959     (180,722

Net loss attributable to the noncontrolling interests in SHR’s operating partnership

     192        844        879        2,297   

Net income attributable to the noncontrolling interests in consolidated affiliates

     (1,086     (696     (858     (1,044
                                

Net loss attributable to SHR

     (31,680     (65,740     (103,938     (179,469

Preferred shareholder dividends

     (7,721     (7,721     (23,164     (23,164
                                

Net loss attributable to SHR common shareholders

   $ (39,401   $ (73,461   $ (127,102   $ (202,633
                                

Basic and Diluted Loss Per Share:

        

Loss from continuing operations attributable to SHR common shareholders

   $ (0.22   $ (0.53   $ (1.14   $ (2.24

(Loss) income from discontinued operations attributable to SHR

     (0.04     (0.44     0.02        (0.45
                                

Net loss attributable to SHR common shareholders

   $ (0.26   $ (0.97   $ (1.12   $ (2.69
                                

Weighted average common shares outstanding

     151,635        75,441        113,237        75,265   
                                


 

Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)

Consolidated Balance Sheets

(in thousands, except share data)

 

     September 30,     December 31,  
     2010     2009  

Assets

    

Investment in hotel properties, net

   $ 1,970,242      $ 2,162,584   

Goodwill

     40,359        75,758   

Intangible assets, net of accumulated amortization of $6,006 and $4,400

     33,352        34,046   

Assets held for sale

     159,902        —     

Investment in joint ventures

     48,754        46,745   

Cash and cash equivalents

     65,841        116,310   

Restricted cash and cash equivalents

     39,512        22,829   

Accounts receivable, net of allowance for doubtful accounts of $2,096 and $2,657

     48,648        54,524   

Deferred financing costs, net of accumulated amortization of $14,176 and $12,543

     4,915        11,225   

Deferred tax assets

     32,548        34,244   

Other assets

     38,407        39,878   
                

Total assets

   $ 2,482,480      $ 2,598,143   
                

Liabilities and Equity

    

Liabilities:

    

Mortgages payable

   $ 1,119,131      $ 1,300,745   

Exchangeable senior notes, net of discount

     —          169,452   

Bank credit facility

     36,000        178,000   

Liabilities of assets held for sale

     166,668        —     

Accounts payable and accrued expenses

     283,159        236,269   

Deferred tax liabilities

     1,722        16,940   

Deferred gain on sale of hotels

     93,206        101,852   
                

Total liabilities

     1,699,886        2,003,258   

Noncontrolling interests in SHR’s operating partnership

     4,047        2,717   

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 and $128,911 in the aggregate)

     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 and $131,603 in the aggregate)

     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 and $164,504 in the aggregate)

     138,940        138,940   

Common shares ($0.01 par value; 250,000,000 common shares authorized; 151,301,562 and 75,253,252 common shares issued and outstanding)

     1,513        752   

Additional paid-in capital

     1,554,677        1,233,856   

Accumulated deficit

     (1,058,181     (954,208

Accumulated other comprehensive loss

     (101,467     (69,341
                

Total SHR’s shareholders’ equity

     754,463        568,980   

Noncontrolling interests in consolidated affiliates

     24,084        23,188   
                

Total equity

     778,547        592,168   
                

Total liabilities and equity

   $ 2,482,480      $ 2,598,143   
                


 

Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)

FINANCIAL HIGHLIGHTS

Supplemental Financial Data

(in thousands, except per share information)

 

     September 30, 2010  
     Pro Rata Share     Consolidated  

Capitalization

  

Common shares outstanding

     151,302        151,302   

Operating partnership units outstanding

     955        955   

Restricted stock units outstanding

     1,071        1,071   
                

Combined shares, options and units outstanding

     153,328        153,328   

Common stock price at end of period

   $ 4.24      $ 4.24   
                

Common equity capitalization

   $ 650,111      $ 650,111   

Preferred equity capitalization (at $25.00 face value)

     370,236        370,236   

Consolidated debt

     1,293,642        1,293,642   

Pro rata share of unconsolidated debt

     282,825        —     

Pro rata share of consolidated debt

     (107,065     —     

Cash and cash equivalents

     (65,841     (65,841
                

Total enterprise value

   $ 2,423,908      $ 2,248,148   
                

Net Debt / Total Enterprise Value

     57.9     54.6

Preferred Equity / Total Enterprise Value

     15.3     16.5

Common Equity / Total Enterprise Value

     26.8     28.9


 

Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)

Discontinued Operations

The results of operations of hotels sold or held for sale are classified as discontinued operations and segregated in the consolidated statements of operations for all periods presented. On September 22, 2010, we entered into an agreement to sell the InterContinental Prague hotel for estimated consideration of approximately €110.6 million on the signing date. The sale is scheduled to close in the fourth quarter of 2010. The following hotels were sold during 2009 (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   

The following is a summary of (loss) income from discontinued operations, net of tax, for the three and nine months ended September 30, 2010 and 2009 (in thousands):

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2010     2009     2010     2009  

Hotel operating revenues

   $ 6,457      $ 16,142      $ 18,843      $ 45,163   
                                

Operating costs and expenses

     4,427        11,951        13,807        35,493   

Depreciation and amortization

     1,289        3,943        3,702        9,631   

Impairment losses

     —          30,795        —          30,795   
                                

Total operating costs and expenses

     5,716        46,689        17,509        75,919   
                                

Operating income (loss)

     741        (30,547     1,334        (30,756

Interest expense

     (2,378     (2,268     (7,716     (6,454

Interest income

     4        26        15        86   

Foreign currency exchange (loss) gain

     (5,094     (814     7,495        946   

Income tax benefit

     10        122        327        2,091   

Gain on sale (a)

     —          —          1,237        —     
                                

(Loss) income from discontinued operations, net of tax

   $ (6,717   $ (33,481   $ 2,692      $ (34,087
                                

 

(a) In the second quarter of 2010, we agreed to accept payment of $1,850,000 to settle the remaining obligation owed to us by the purchaser of the Hyatt Regency New Orleans hotel, which was sold in December 2007. During the nine months ended September 30, 2010, we recognized a $1,850,000 gain on sale of the hotel, which we had previously deferred.


 

Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)

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
September 30,
    Nine Months Ended
September 30,
 
     2010     2009     2010     2009  

Total revenues (100%)

   $ 39,683      $ 38,424      $ 94,167      $ 96,620   

Property EBITDA (100%)

   $ 15,593      $ 14,274      $ 30,871      $ 32,221   

Equity in earnings of joint venture (SHR 45% ownership)

        

Property EBITDA

   $ 7,017      $ 6,423      $ 13,892      $ 14,499   

Depreciation and amortization

     (2,015     (1,938     (6,003     (5,763

Interest expense

     (1,981     (1,894     (5,711     (5,925

Other expenses, net

     (15     (91     (163     (233

Income taxes

     (272     (751     111        (551
                                

Equity in earnings of joint venture

   $ 2,734      $ 1,749      $ 2,126      $ 2,027   
                                

EBITDA Contribution from investment in Hotel del Coronado

        

Equity in earnings of joint venture

   $ 2,734      $ 1,749      $ 2,126      $ 2,027   

Depreciation and amortization

     2,015        1,938        6,003        5,763   

Interest expense

     1,981        1,894        5,711        5,925   

Income taxes

     272        751        (111     551   
                                

EBITDA Contribution from investment in Hotel del Coronado

   $ 7,002      $ 6,332      $ 13,729      $ 14,266   
                                

FFO Contribution from investment in Hotel del Coronado

        

Equity in earnings of joint venture

   $ 2,734      $ 1,749      $ 2,126      $ 2,027   

Depreciation and amortization

     2,015        1,938        6,003        5,763   
                                

FFO Contribution from investment in Hotel del Coronado

   $ 4,749      $ 3,687      $ 8,129      $ 7,790   
                                

 

Debt

   Interest Rate     Spread over
LIBOR
    Loan Amount     Maturity  

CMBS Mortgage and Mezzanine

     2.34     208 bp    $ 610,000        January 2011   

Revolving Credit Facility

     2.76     250 bp      18,500        January 2011   
              
         628,500     

Cash and cash equivalents

         (24,024  
              

Net Debt

       $ 604,476     
              

 

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   


 

Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)

Leasehold Information

(in thousands)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2010     2009     2010     2009  

Paris Marriott Champs Elysees:

        

Property EBITDA

   $ 6,784      $ 6,119      $ 15,858      $ 13,371   

Revenue (a)

   $ 6,784      $ 6,119      $ 15,858      $ 13,371   

Lease Expense

     (3,076     (3,136     (8,915     (8,983

Less: Deferred Gain on Sale Leaseback

     (1,088     (1,202     (3,321     (3,448
                                

Adjusted Lease Expense

     (4,164     (4,338     (12,236     (12,431
        
                                

EBITDA Contribution from Leasehold

   $ 2,620      $ 1,781      $ 3,622      $ 940   
                                

Marriott Hamburg:

        

Property EBITDA

   $ 1,620      $ 1,505      $ 4,369      $ 4,280   

Revenue (a)

   $ 1,108      $ 1,224      $ 3,383      $ 3,513   

Lease Expense

     (1,106     (1,219     (3,396     (3,497

Less: Deferred Gain on Sale Leaseback

     (51     (55     (154     (159
                                

Adjusted Lease Expense

     (1,157     (1,274     (3,550     (3,656
        
                                

EBITDA Contribution from Leasehold

   $ (49   $ (50   $ (167   $ (143
                                

Total Leaseholds:

        

Property EBITDA

   $ 8,404      $ 7,624      $ 20,227      $ 17,651   

Revenue (a)

   $ 7,892      $ 7,343      $ 19,241      $ 16,884   

Lease Expense

     (4,182     (4,355     (12,311     (12,480

Less: Deferred Gain on Sale Leaseback

     (1,139     (1,257     (3,475     (3,607
                                

Adjusted Lease Expense

     (5,321     (5,612     (15,786     (16,087
        
                                

EBITDA Contribution from Leaseholds

   $ 2,571      $ 1,731      $ 3,455      $ 797   
                                

 

 

 

Security Deposits (b):    September 30,
2010
     December 31,
2009
 

Paris Marriott Champs Elysees

   $ 14,137       $ 10,720   

Marriott Hamburg

     2,590         7,158   
                 

Total

   $ 16,727       $ 17,878   
                 

 

(a) For the three and nine months ended September 30, 2010 and 2009, Revenue for the Paris Marriott Champs Elysees represents Property EBITDA. For the three and nine months ended September 30, 2010 and 2009, Revenue for the Marriott Hamburg represents lease revenue.
(b) The security deposits are recorded in other assets on the consolidated balance sheets.


 

Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)

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. 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.


 

Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)

Reconciliation of Net Loss Attributable to SHR Common Shareholders to EBITDA and Comparable EBITDA

(in thousands)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2010     2009     2010     2009  

Net loss attributable to SHR common shareholders

   $ (39,401   $ (73,461   $ (127,102   $ (202,633

Depreciation and amortization - continuing operations

     32,779        34,421        99,906        98,047   

Depreciation and amortization - discontinued operations

     1,289        3,943        3,702        9,631   

Interest expense - continuing operations

     22,118        24,635        68,488        70,674   

Interest expense - discontinued operations

     2,378        2,268        7,716        6,454   

Income taxes - continuing operations

     407        (236     1,359        2,515   

Income taxes - discontinued operations

     (10     (122     (327     (2,091

Noncontrolling interests

     (192     (844     (879     (2,297

Adjustments from consolidated affiliates

     (1,978     (2,508     (5,596     (6,813

Adjustments from unconsolidated affiliates

     4,332        4,612        11,890        12,436   

Preferred shareholder dividends

     7,721        7,721        23,164        23,164   
                                

EBITDA

     29,443        429        82,321        9,087   

Realized portion of deferred gain on sale leasebacks

     (1,139     (1,257     (3,475     (3,607

Loss on sale of assets - continuing operations

     —          —          —          5   

Gain on sale of assets - discontinued operations

     —          —          (1,237     —     

Impairment losses and other charges - continuing operations

     —          —          —          50,214   

Impairment losses and other charges - discontinued operations

     —          30,795        —          30,795   

Impairment losses and other charges - adjustments from consolidated affiliates

     —          —          —          (169

Loss on early extinguishment of debt

     39        —          925        883   

Loss on early termination of derivative financial instruments

     —          —          18,263        —     

Foreign currency exchange loss - continuing operations (a)

     134        379        1,399        1,233   

Foreign currency exchange loss (gain) - discontinued operations (a)

     5,094        814        (7,495     (946
                                

Comparable EBITDA

   $ 33,571      $ 31,160      $ 90,701      $ 87,495   
                                

 

(a) Foreign currency exchange gains or losses applicable to third-party and inter-company debt and certain balance sheet items held by foreign subsidiaries.


 

Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)

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
September 30,
    Nine Months Ended
September 30,
 
     2010     2009     2010     2009  

Net loss attributable to SHR common shareholders

   $ (39,401   $ (73,461   $ (127,102   $ (202,633

Depreciation and amortization - continuing operations

     32,779        34,421        99,906        98,047   

Depreciation and amortization - discontinued operations

     1,289        3,943        3,702        9,631   

Corporate depreciation

     (304     (305     (914     (913

Loss on sale of assets - continuing operations

     —          —          —          5   

Gain on sale of assets - discontinued operations

     —          —          (1,237     —     

Realized portion of deferred gain on sale leasebacks

     (1,139     (1,257     (3,475     (3,607

Deferred tax expense on realized portion of deferred gain on sale leasebacks

     340        375        1,036        1,076   

Noncontrolling interests adjustments

     (230     (511     (937     (1,440

Adjustments from consolidated affiliates

     (1,342     (1,956     (4,644     (5,648

Adjustments from unconsolidated affiliates

     2,047        1,970        6,099        5,859   
                                

FFO

     (5,961     (36,781     (27,566     (99,623

Convertible noncontrolling interests

     38        (333     58        (857
                                

FFO - Fully Diluted

     (5,923     (37,114     (27,508     (100,480

Impairment losses and other charges - continuing operations

     —          —          —          50,214   

Impairment losses and other charges - discontinued operations

     —          30,795        —          30,795   

Impairment losses and other charges - adjustments from consolidated affiliates

     —          —          —          (169

Non-cash mark to market of interest rate swaps

     5,597        —          9,778        —     

Loss on early extinguishment of debt

     39        —          925        883   

Loss on early termination of derivative financial instruments

     —          —          18,263        —     

Foreign currency exchange loss (a) - continuing operations

     134        379        1,399        1,233   

Foreign currency exchange loss (gain), net of tax (a) - discontinued operations

     5,083        758        (7,520     (1,512
                                

Comparable FFO

   $ 4,930      $ (5,182   $ (4,663   $ (19,036
                                

Comparable FFO per diluted share

   $ 0.03      $ (0.07   $ (0.04   $ (0.25
                                

Weighted average diluted shares

     153,093        75,441        113,237        75,265   
                                

 

(a) Foreign currency exchange gains or losses applicable to third-party and inter-company debt and certain balance sheet items held by foreign subsidiaries.


 

Strategic Hotels & Resorts, Inc. and Subsidiaries (SHR)

Debt Summary

(dollars in thousands)

 

Debt

   Interest Rate     Spread (a)     Loan Amount      Maturity (b)  

Bank credit facility

     4.01     375 bp    $ 36,000         March 2011   

Fairmont Scottsdale

     0.82     56 bp      180,000         September 2011   

InterContinental Chicago

     1.32     106 bp      121,000         October 2011   

InterContinental Miami

     0.99     73 bp      90,000         October 2011   

Loews Santa Monica Beach Hotel

     0.89     63 bp      118,250         March 2012   

Ritz-Carlton Half Moon Bay

     0.93     67 bp      76,500         March 2012   

Hyatt Regency La Jolla

     1.26     100 bp      97,500         September 2012   

Marriott London Grosvenor Square (c)

     1.83     110 bp (c)      118,131         October 2013   

InterContinental Prague (d)

     2.09     120 bp (d)      138,511         March 2015   

Westin St. Francis

     6.09     Fixed        220,000         June 2017   

Fairmont Chicago

     6.09     Fixed        97,750         June 2017   
               
       $ 1,293,642      
               

 

(a) Spread over LIBOR (0.26% at September 30, 2010).
(b) Includes extension options, excluding the conditional one-year extension option on the bank credit facility.
(c) Principal balance of £75,190,000 at September 30, 2010. Spread over three-month GBP LIBOR (0.73% at September 30, 2010).
(d) Principal balance of €101,600,000 at September 30, 2010. Spread over three-month EURIBOR (0.89% at September 30, 2010). The spread increases to 180 basis points in March 2012 through the maturity date. As of September 30, 2010, the mortgage debt outstanding has been reclassified to liabilities of assets held for sale.

Domestic and European Interest Rate Swaps

 

     Fixed Pay Rate
Against LIBOR
          Notional
Amount
     Maturity  

Swap Effective Date

   Current     Future             

March 2009

     1.22     1.22     $ 50,000         August 2011   

February 2010

     0.45     0.45       50,000         December 2010   

February 2010

     0.45     4.59     (e     75,000         April 2012   

February 2010

     0.45     4.84     (e     100,000         July 2012   

February 2010

     0.45     5.50     (e     75,000         June 2013   

February 2010

     0.45     5.42     (e     50,000         August 2013   

February 2010

     0.45     4.90     (e     100,000         September 2014   

February 2010

     0.45     4.96     (e     100,000         December 2014   

April 2010

     5.42     5.42       75,000         April 2015   
                             
     1.06     4.43     $ 675,000      
                             

 

     Fixed Pay Rate
Against GBP LIBOR
          Notional
Amount
     Maturity

Swap Effective Date

   Current     Future             

October 2007

     3.22     5.72     (e   £ 75,190       October 2013

 

Swap Effective Date

   Fixed Pay Rate
Against EURIBOR
    Notional
Amount
     Maturity

March 2010

     3.32   101,600       March 2015

 

(e) The fixed pay rate against LIBOR increases in December 2010 through maturity.

The fixed pay rate against GBP LIBOR increases in January 2011 through maturity.

Forward-Starting Interest Rate Swaps

 

Swap Effective Date

   Fixed Pay Rate
Against LIBOR
    Notional
Amount
     Maturity  

December 2010

     5.23   $ 100,000         December 2015   

February 2011

     5.27     100,000         February 2016   
             
     $ 200,000      
             

At September 30, 2010, future scheduled debt principal payments (including non-conditional extension options and liabilities of assets held for sale) are as follows:

 

Years ending December 31,

   Amount  

2010 (remainder)

   $ —     

2011

     430,237   

2012

     308,138   

2013

     124,834   

2014

     13,736   

Thereafter

     416,697   
        
   $ 1,293,642   
        

 

Percent of fixed rate debt including U.S. and European swaps

     96.6

Weighted average interest rate including U.S. and European swaps (f)

     3.44

Weighted average maturity of fixed rate debt (debt with maturity of greater than one year)

     4.11   

 

(f) Excludes the amortization of deferred financing costs and the amortization of the interest rate swap costs.