Attached files

file filename
8-K - 8-K - Sunstone Hotel Investors, Inc.a11-7097_38k.htm

Exhibit 99.1

 

 

For Additional Information:

 

Bryan Giglia

Senior Vice President — Corporate Finance

Sunstone Hotel Investors, Inc.

(949) 382-3036

 

SUNSTONE HOTEL INVESTORS REPORTS RESULTS FOR FIRST QUARTER 2011

Pro Forma Comparable 33 Hotel Portfolio RevPAR Increases 7.6%

Completes Significant Hotel Renovation Projects

Hires Robert Springer as SVP of Acquisitions

 

ALISO VIEJO, CA — May 5, 2011 — Sunstone Hotel Investors, Inc. (the “Company”) (NYSE: SHO) today announced results for the first quarter ended March 31, 2011.

 

First Quarter 2011 Operational Results (1):

 

·                  Total revenue was $162.6 million.

·                  RevPAR for the Pro Forma Comparable 33 Hotel Portfolio was $110.21.

·                  Income available to common stockholders was $45.7 million.

·                  Income available to common stockholders per diluted share was $0.39.

·                  Adjusted EBITDA was $32.2 million.

·                  Adjusted FFO available to common stockholders was $8.3 million.

·                  Adjusted FFO available to common stockholders per diluted share was $0.07.

·                  Hotel EBITDA margin for the Pro Forma Comparable 33 Hotel Portfolio was 22.8%.

 

Ken Cruse, President, stated, “Year-to-date, we have meaningfully enhanced the quality and growth potential of our portfolio by acquiring three high-quality, well-located hotels: the 460-room Doubletree Guest Suites Times Square; the 494-room JW Marriott New Orleans; and the 1,190-room Hilton San Diego Bayfront. We have also effectively recycled capital by selling the Royal Palm Miami Beach project. Additionally, in the first quarter of 2011 we completed a number of quality-enhancing hotel renovation projects, including major renovations at the Embassy Suites Chicago, Marriott Tysons Corner and Marriott Boston Quincy. While our renovation program has resulted in some short-term displacement and margin pressure, we believe the program will meaningfully enhance the growth potential of our portfolio. On a pro forma basis, our upgraded 33 hotel portfolio produced a strong 7.6% RevPAR increase as compared to the first quarter last year.”  Mr. Cruse continued, “Going forward we will remain focused on internal value creation through asset management and select renovations.  Accordingly, we are in the process of bolstering our asset management function to improve our oversight of sales and revenue management, and we are working to implement additional efficiency measures aimed at producing stronger margin performance throughout our portfolio. Lastly, we remain focused on balance sheet initiatives aimed at increasing the value of our common shares and improving our financial flexibility and credit statistics.”

 


(1)          RevPAR and hotel EBITDA margin information presented reflect the Company’s Pro Forma Comparable 33 Hotel Portfolio, which includes the Company’s 32 Comparable Hotels owned by the Company as of March 31, 2011, excluding the Royal Palm Miami Beach which has been classified as Held for Sale as of March 31, 2011 and included in discontinued operations for the three months ended March 31, 2011.  The Royal Palm Miami Beach was sold in April 2011. The Pro Forma Comparable 33 Hotel Portfolio also includes prior ownership results for the Doubletree Guest Suites Times Square, acquired by the Company in January 2011, the JW Marriott New Orleans, acquired by the Company in February 2011, and the Hilton San Diego Bayfront, acquired by the Company in April 2011, for all periods presented.

 

1



 

SELECTED FINANCIAL DATA

($ in millions, except RevPAR and per share amounts)

(unaudited)

 

 

 

Three Months Ended March 31,

 

 

 

2011

 

2010

 

% Change

 

Total Revenue

 

$

162.6

 

$

140.9

 

15.4

%

Comparable Portfolio RevPAR (1)

 

$

104.63

 

$

99.36

 

5.3

%

Pro Forma Comparable Portfolio RevPAR (2)

 

$

110.21

 

$

102.40

 

7.6

%

 

 

 

 

 

 

 

 

Comparable Portfolio hotel EBITDA margin (1)

 

20.6

%

21.1

%

(50

)bps

Pro Forma Comparable Portfolio hotel EBITDA margin (2)

 

22.8

%

23.2

%

(40

)bps

Pro Forma Comparable Portfolio hotel EBITDA margin adjusted for renovations (3)

 

24.3

%

23.9

%

40

bps

 

 

 

 

 

 

 

 

Income available (loss attributable) to common stockholders

 

$

45.7

 

$

(26.3

)

 

 

Income available (loss attributable) to common stockholders per diluted share

 

$

0.39

 

$

(0.27

)

 

 

EBITDA

 

$

98.1

 

$

30.0

 

 

 

Adjusted EBITDA

 

$

32.2

 

$

31.0

 

 

 

FFO available to common stockholders

 

$

74.8

 

$

(1.0

)

 

 

Adjusted FFO available to common stockholders

 

$

8.3

 

$

3.9

 

 

 

FFO available to common stockholders per diluted share (4) 

 

$

0.64

 

$

(0.01

)

 

 

Adjusted FFO available to common stockholders per diluted share (4)

 

$

0.07

 

$

0.04

 

 

 

 


(1)          Includes the 32 Comparable Hotels owned by the Company as of March 31, 2011, excluding the Royal Palm Miami Beach which has been classified as Held for Sale as of March 31, 2011 and included in discontinued operations for the three months ended March 31, 2011.  The Royal Palm Miami Beach was sold in April 2011. Includes the Renaissance Westchester, reacquired by the Company in June 2010, the Doubletree Guest Suites Times Square, acquired by the Company in January 2011, and the JW Marriott New Orleans, acquired by the Company in February 2011, for all periods presented.

(2)          Includes the Company’s 33 Hotel Pro Forma Comparable Portfolio, which includes the Company’s 32 Comparable Hotels noted above, plus the Hilton San Diego Bayfront, acquired by the Company in April 2011.

(3)          Includes the Company’s 33 Hotel Pro Forma Comparable Portfolio adjusted for nine hotels which are currently under renovation.

(4)          Reflects the Series C convertible preferred stock on a “non-converted” basis. On an “as-converted” basis, FFO available to common stockholders per diluted share is $0.63 and $0.01, respectively, for the three months ended March 31, 2011 and 2010. On an “as-converted” basis, Adjusted FFO available to common stockholders per diluted share is $0.08 and $0.05, respectively, for the three months ended March 31, 2011 and 2010.

 

Disclosure regarding the non-GAAP financial measures in this release is included on page 5. Reconciliations of non-GAAP financial measures to the most comparable GAAP measure for each of the periods presented are included on pages 9 through 14 of this release.

 

Acquisition Update

 

On April 15, 2011, the Company completed the previously announced acquisition of a 75% majority interest in the joint venture that owns the 1,190-room Hilton San Diego Bayfront (the “Hotel”) located in San Diego, California. Concurrent with the acquisition, the joint venture entered into a new mortgage financing secured by the Hotel. The mortgage bears interest at a floating rate of LIBOR plus 325 basis points and matures in 2016.

 

Disposition Update

 

On April 8, 2011, the Company completed the previously announced sale of the 409-room Royal Palm Miami Beach for $130.0 million, including $40.0 million in cash and a $90.0 million mortgage secured purchase money loan to the buyer which matures in December 2013. The mortgage secured purchase money loan bears interest at a floating rate of LIBOR plus 500 basis points through December 2012, and LIBOR plus 600 basis points for 2013. The Company also retained an earn-out right which will enable it to receive future payments of up to $20.0 million in the event that the hotel achieves certain return hurdles.

 

Balance Sheet/Liquidity Update

 

On April 6, 2011, the Company completed an underwritten public offering of 4,600,000 shares of 8.0% Series D Cumulative Redeemable Preferred Stock (the “Series D Preferred Stock”), including the full exercise of the underwriters’ overallotment option, for gross proceeds of $115.0 million.

 

As of March 31, 2011, the Company had approximately $214.6 million of cash and cash equivalents, including restricted cash of $61.4 million. Subsequent to the end of the first quarter 2011, the Company increased its cash balance with approximately $111.0 million of net proceeds from the Series D Preferred Stock offering and approximately $40.0 million from the sale of the Royal Palm Miami Beach, and utilized approximately $180.9 million of its cash balance for the acquisition of the Hilton San Diego Bayfront.

 

2



 

As of March 31, 2011, total assets were $2.8 billion, including $2.4 billion of net investments in hotel properties, total debt was $1.5 billion and stockholders’ equity was $1.1 billion.

 

John Arabia, Chief Financial Officer, stated, “In the past several months, we have deployed a portion of our excess cash, including a portion of the proceeds from our recently completed preferred equity offering, into the acquisition of three high-quality hotels.  While our external growth opportunities are robust, our balance sheet initiatives, as well as our renovation and asset management priorities, are equally important elements of our corporate strategy.  Therefore, we intend to deploy capital only in ways that are additive to the intrinsic value of our common shares and improve our leverage and financial flexibility.”  Mr. Arabia continued, “We continue to hold excess cash, have access to multiple forms of capital, and have the liquidity to meet our near-term capital requirements, including our planned partial paydown of the $270 million loan on our Doubletree Guest Suites Times Square hotel.  We remain committed to gradually and methodically reducing our financial leverage while growing the company.”

 

Capital Improvements

 

During the first quarter of 2011, the Company invested $32.6 million in capital improvements to its portfolio.  The Company’s capital improvements program is aimed at value-adding renovation and repositioning projects, including the following:

 

Highlighted projects

 

·                  Marriott Boston Long Wharf (Total project: $18.9 million, 2011 investment: $1.3 million) — Renovation and redesign of all public space, porte - cochere and the restaurant to be completed by the end of Q2 2011.

 

·                  Renaissance Orlando at Sea World ® (Total project: $9.8 million, 2011 investment: $4.2 million) — Renovation of guest suites and meeting space, a pool and backyard reinvention with new interactive water features and a 10,000 sq-ft function lawn, an addition of a Family Technology Room with game systems and other technology, and the completion of the roof restoration to be completed by end of Q4 2011.

 

·                  Renaissance Westchester (Total project: $4.0 million, 2011 investment: $3.4 million) — Renovation of the guest rooms HVAC system and an elevator systems upgrade to be completed by the end of Q3 2011.

 

·                  Embassy Suites Chicago (Total project: $12.3 million, 2011 investment: $1.0 million) — Renovation of guest suites, corridors and lobby were completed in Q1 2011.

 

·                  Marriott Boston Quincy (Total project: $6.7 million, 2011 investment: $0.4 million) — Renovation of guest rooms and concierge lounge, and the addition of paid automated parking were completed in Q1 2011.

 

·                  Marriott Tysons Corner (Total project: $6.6 million, 2011 investment: $3.5 million) — Renovation of guest rooms and building exterior with the addition of paid automated parking were completed in Q1 2011.

 

Sunstone Executive Management Team Update

 

The Company appointed Robert C. Springer as Senior Vice President of Acquisitions. Mr. Springer’s employment with the Company is expected to begin on or about May 30, 2011.  Mr. Springer will lead the Company’s external growth and capital recycling initiatives.  Specifically, Mr. Springer will oversee the process for sourcing, underwriting and closing targeted single asset and portfolio acquisitions, as well as selective asset dispositions and capital initiatives.

 

Ken Cruse stated, “We are very excited to add Robert to our dynamic team of lodging industry professionals.  He brings a wealth of skills, experience and industry relationships to Sunstone.  We have worked with, and across from, Robert on a number of transactions over the last decade, and we look forward to Robert becoming a key member of our leadership team.”

 

Mr. Springer was most recently a Vice President in Goldman, Sachs & Co.’s Merchant Banking Division and has been a key player in the firm’s principal lodging investing activity primarily through the Whitehall Street Real Estate series of private equity funds, as well as the Goldman Sachs Real Estate Mezzanine Partners fund.  Mr. Springer’s involvement with these funds spanned all aspects of hotel equity and debt investing, as well as asset management of numerous lodging portfolios.  Mr. Springer joined Goldman, Sachs & Co. in 2006.

 

Prior to joining Goldman, Sachs & Co., Mr. Springer worked in both the feasibility and acquisitions groups at Host Hotels & Resorts and was integral to the acquisition of several large lodging deals.  Mr. Springer started his career with PricewaterhouseCoopers in the Hospitality Consulting Group and earned his Bachelor of Science in Hotel Administration from Cornell University.

 

3



 

2011 Outlook

 

The Company is providing guidance at this time but does not undertake to make updates for any developments in its business or changes in the operating environment. Achievement of the anticipated results is subject to risks and uncertainties, including those disclosed in the Company’s filings with the Securities and Exchange Commission.  The Company has provided guidance for the full year 2011. The Company’s guidance does not take into account any additional hotel acquisitions, dispositions or financings during 2011.

 

For the full year 2011, the Company expects:

·                  Pro Forma Comparable 33 Hotel Portfolio RevPAR to increase 6.0% to 8.0%.

·                  Adjusted EBITDA of approximately $204 million to $215 million.

·                  Adjusted FFO of approximately $92 million to $103 million.

·                  Adjusted FFO per share of approximately $0.78 to $0.88.

 

Dividend Update

 

On May 5, 2011, the Company’s board of directors declared a cash dividend of $0.50 per share payable to its Series A and Series D cumulative redeemable preferred stockholders and a cash dividend of $0.393 per share payable to its Series C cumulative convertible redeemable preferred stockholders. The dividends will be paid on July 15, 2011 to stockholders of record on June 30, 2011.  No dividend was declared on the Company’s common stock.

 

Subject to certain limitations, the Company intends to make dividends on its stock in amounts equivalent to 100% of its annual taxable income. The level of any future dividends will be determined by the Company’s board of directors after considering taxable income projections, expected capital requirements, and risks affecting the Company’s business.  In light of the Company’s intent to distribute 100% of its annual taxable income, future dividends may be reduced from past levels, or eliminated entirely.  Dividends may be made in the form of cash or a combination of cash and stock consistent with Internal Revenue Code regulations.

 

Mr. Arabia stated, “We are reinstating our policy of providing earnings guidance in order to increase our disclosure and transparency.  Adjusting for changes to our seasonality and timing of recent acquisitions, we believe that second quarter Adjusted EBITDA will account for approximately 27% to 28% of our full year Adjusted EBITDA. Based on our current forecasts, and assuming current business conditions continue, Sunstone is likely to generate positive taxable income in 2011. Should this be the case, we would expect to pay dividends on our common stock for the taxable year.”

 

Earnings Call

 

The Company will host a conference call to discuss first quarter 2011 results on May 6, 2011, at 12:00 pm. EDT (9:00 a.m. PDT). A live web cast of the call will be available via the Investor Relations section of the Company’s website.  Alternatively, investors may dial 1-877-941-9205 (for domestic callers) or 1-480-629-9835 (for international callers). A replay of the web cast will also be archived on the website.

 

About Sunstone Hotel Investors, Inc.

 

Sunstone Hotel Investors, Inc. (“Sunstone”) is a lodging real estate investment trust (“REIT”) that owns 33 hotels comprised of 13,457 rooms.  Sunstone’s hotels are primarily in the upper upscale segment and are generally operated under nationally recognized brands, such as Marriott, Fairmont, Hilton and Hyatt. For further information, please visit Sunstone’s website at www.sunstonehotels.com.

 

This press release contains forward-looking statements within the meaning of federal securities laws and regulations. These forward-looking statements are identified by their use of terms and phrases such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “predict,” “project,” “should,” “will” and other similar terms and phrases, including references to assumptions and forecasts of future results. Forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors that may cause the actual results to differ materially from those anticipated at the time the forward-looking statements are made. These risks include, but are not limited to: volatility in the debt or equity markets affecting our ability to acquire or sell hotel assets; national and local economic and business conditions, including the likelihood of a prolonged U.S. recession; the ability to maintain sufficient liquidity and our access to capital markets; potential terrorist attacks, which would affect occupancy rates at our hotels and the demand for hotel products and services; operating risks associated with the hotel business; risks associated with the level of our indebtedness and our ability to meet covenants in our debt and equity agreements; relationships with property managers and franchisors; our ability to maintain our properties in a first-class manner, including meeting capital expenditure requirements; our ability to compete effectively in areas such as access, location, quality of accommodations and room rate structures; changes in travel patterns, taxes and government regulations, which influence or determine wages, prices, construction procedures and costs; our ability to identify, successfully compete for and complete acquisitions; the performance of hotels after they are acquired; necessary capital expenditures and our ability to fund them and complete them with minimum

 

4



 

disruption; our ability to continue to satisfy complex rules in order for us to qualify as a REIT for federal income tax purposes; and other risks and uncertainties associated with our business described in the Company’s filings with the Securities and Exchange Commission. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that the expectations will be attained or that any deviation will not be material. All forward-looking information in this release is as of May 5, 2011, and the Company undertakes no obligation to update any forward-looking statement to conform the statement to actual results or changes in the Company’s expectations.

 

This release should be read in conjunction with the consolidated financial statements and notes thereto included in our most recent reports on Form 10-K and Form 10-Q. Copies of these reports are available on our website at www.sunstonehotels.com and through the SEC’s Electronic Data Gathering Analysis and Retrieval System (“EDGAR”) at www.sec.gov.

 

The following tables include 2010 operating statistics for the Company’s Pro Forma Comparable 33 Hotel Portfolio, which includes the 32 hotels owned by the Company as of March 31, 2011, excluding the Royal Palm Miami Beach, and includes the Hilton San Diego Bayfront acquired by the Company on April 15, 2011.

 

 

 

Occupancy %

 

ADR

 

RevPAR

 

Total Revenue Seasonality

 

 

 

 

 

 

 

 

 

($ in thousands)

 

2010

 

 

 

 

 

 

 

2010

 

 

 

 

 

Q1

 

68.3

%

$

149.92

 

$

102.40

 

Q1

 

$

182,906

 

22.3

%

Q2

 

75.3

%

$

161.89

 

$

121.90

 

Q2

 

207,534

 

25.3

%

Q3

 

74.7

%

$

157.88

 

$

117.94

 

Q3

 

198,083

 

24.2

%

Q4

 

68.3

%

$

168.87

 

$

115.34

 

Q4

 

230,675

 

28.2

%

FY 2010

 

71.5

%

$

159.99

 

$

114.39

 

FY 2010

 

$

819,198

 

100.0

%

 

 

 

2010 Pro Forma

 

 

 

 

 

Acquisition:

 

Acquisition:

 

Acquisition:

 

Acquisition:

 

Disposition:

 

Loan Origination:

 

 

 

 

 

 

 

Doubletree Guest

 

 

 

JW Marriott New

 

Hilton San Diego

 

Royal Palm Miami

 

 

 

Pro Forma 33 Hotel

 

 

 

31 Hotel Portfolio (1)

 

Suites Times Square

 

BuyEfficient, LLC

 

Orleans

 

Bayfront (2) (5)

 

Beach (3)

 

Royal Palm Note (4)

 

Portfolio (5)

 

Number of Keys

 

11,722

 

460

 

 

 

494

 

1,190

 

409

 

 

 

13,457

 

Average Rooms per Hotel

 

378

 

460

 

 

 

494

 

1,190

 

409

 

 

 

408

 

Occupancy

 

69.9

%

93.5

%

 

 

79.6

%

74.5

%

53.8

%

 

 

71.5

%

ADR

 

$

148.87

 

$

323.17

 

 

 

$

144.14

 

$

187.26

 

$

140.27

 

 

 

$

159.99

 

RevPAR

 

$

104.06

 

$

302.16

 

 

 

$

114.74

 

$

139.51

 

$

75.47

 

 

 

$

114.39

 

Adjusted EBITDA (in thousands)

 

$

146,000

 

$

19,000

 

$

1,000

 

$

7,000

 

$

26,000

 

$

1,000

 

$

5,000

 

$

203,000

 

Adjusted EBITDA per key

 

$

12,000

 

$

41,000

 

 

 

$

14,000

 

$

29,000

 

$

2,000

 

 

 

$

16,000

 

 


(1)

The 31 Hotel Portfolio represents the Company’s ownership results for all hotels owned by the Company at December 31, 2010. Adjusted EBITDA includes the Company’s ownership results adjusted to include operating results for the Renaissance Westchester during the period the hotel was held in receivership prior to being reacquired by the Company in June 2010, and to exclude EBITDA related to hotels classified as discontinued operations at December 31, 2010.

 

 

(2)

Hilton San Diego Bayfront Adjusted EBITDA reflects the Company’s 75.0% ownership interest in the hotel.

 

 

(3)

Royal Palm Miami Beach represents results of operations during the Company’s ownership period.

 

 

(4)

Royal Palm Note represents the $90.0 million mortgage secured purchase money loan issued to the buyer of the Royal Palm Miami Beach. The loan bears interest at a floating rate of LIBOR plus 500 basis points thru December 2012, and LIBOR plus 600 basis points for 2013.

 

 

(5)

Adjusted EBITDA per key for the Hilton San Diego Bayfront is calculated based on 100% of the hotel’s EBITDA.

 

Non-GAAP Financial Measures

 

We present the following non-GAAP financial measures that we believe are useful to investors as key measures of our operating performance: (1) Earnings Before Interest Expense, Taxes, Depreciation and Amortization, or EBITDA; (2) Adjusted EBITDA (as defined below); (3) Funds From Operations, or FFO; (4) Adjusted FFO (as defined below); and (5) comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin for the purpose of our operating margins.

 

EBITDA represents income available (loss attributable) to common stockholders excluding: (1) preferred stock dividends; (2) interest expense (including prepayment penalties, if any); (3) provision for income taxes, including income taxes applicable to sale of assets; and (4) depreciation and amortization. In addition, we have presented Adjusted EBITDA, which excludes: (1) amortization of deferred stock compensation; (2) the impact of any gain or loss from asset sales; (3) impairment charges; and (4) other adjustments we have identified in this release. We believe EBITDA and Adjusted EBITDA are useful to investors in evaluating our operating performance because these measures help investors evaluate and compare the results of our operations from period to period by removing the

 

5



 

impact of our capital structure (primarily interest expense and preferred stock dividends) and our asset base (primarily depreciation and amortization) from our operating results. We also use EBITDA and Adjusted EBITDA as measures in determining the value of hotel acquisitions and dispositions. Reconciliations of income available (loss attributable) to common stockholders to EBITDA and Adjusted EBITDA are set forth on pages 9 through 13.  Reconciliations and the components of comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin are set forth on page 14. We believe comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin are also useful to investors in evaluating our property-level operating performance.

 

We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, an industry trade group. The Board of Governors of NAREIT in its March 1995 White Paper (as clarified in November 1999 and April 2002) defines FFO to mean income available (loss attributable) to common stockholders (computed in accordance with GAAP), excluding gains and losses from sales of property, plus real estate-related depreciation and amortization (excluding amortization of deferred financing costs), and after adjustment for unconsolidated partnerships and joint ventures. We also present Adjusted FFO, which excludes prepayment penalties, written-off deferred financing costs, impairment losses and other adjustments we have identified in this release. We believe that the presentation of FFO and Adjusted FFO provide useful information to investors regarding our operating performance because they are measures of our operations without regard to specified non-cash items such as real estate depreciation and amortization, gain or loss on sale of assets and certain other items which we believe are not indicative of the performance of our underlying hotel properties.  We believe that these items are more representative of our asset base and our acquisition and disposition activities than our ongoing operations. We also use FFO as one measure in determining our results after taking into account the impact of our capital structure.  Reconciliations of income available (loss attributable) to common stockholders to FFO and Adjusted FFO are set forth on pages 9 through 13.

 

The revenue and expense items associated with our two commercial laundry facilities, BuyEfficient and other miscellaneous non-hotel items have been shown below the hotel EBITDA line in presenting comparable and pro forma comparable portfolio hotel EBITDA margins. Management believes the calculation of comparable and pro forma comparable portfolio hotel EBITDA results in a more accurate presentation of hotel EBITDA margins of the Company’s 32 hotel comparable portfolio and 33 hotel pro forma comparable portfolio. See page 14 for reconciliations of comparable and pro forma comparable portfolio hotel EBITDA to the comparable GAAP measure. Our 32 hotel comparable portfolio includes all hotels owned by the Company as of March 31, 2011, excluding the Royal Palm Miami Beach, which has been classified as Held for Sale as of March 31, 2011 and included in discontinued operations for the three months ended March 31, 2011.  The Royal Palm Miami Beach was sold in April 2011. The 32 hotel comparable portfolio also includes operating results for the Doubletree Guest Suites Times Square, acquired by the Company in January 2011, the JW Marriott New Orleans, acquired by the Company in February 2011, and the Renaissance Westchester during 2010 while the hotel was held in receivership prior to the Company’s reacquisition of the hotel in June 2010. Our 33 hotel pro forma comparable portfolio includes the Hilton San Diego Bayfront acquired by the Company in April 2011 for all periods presented.

 

We caution investors that amounts presented in accordance with our definitions of EBITDA, Adjusted EBITDA, FFO, Adjusted FFO, comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin may not be comparable to similar measures disclosed by other companies, because not all companies calculate these non-GAAP measures in the same manner. EBITDA, Adjusted EBITDA, FFO, Adjusted FFO, comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin should not be considered as an alternative measure of our net income (loss), operating performance, cash flow or liquidity. EBITDA, Adjusted EBITDA, FFO, Adjusted FFO, comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin 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 EBITDA, Adjusted EBITDA, FFO, Adjusted FFO, comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin can enhance an investor’s understanding of our results of operations, these non-GAAP financial measures, when viewed individually, are not necessarily a better indicator of any trend as compared to GAAP measures such as net income (loss) or cash flow from operations. In addition, you should be aware that adverse economic and market conditions may harm our cash flow.

 

6



 

Sunstone Hotel Investors, Inc.

Consolidated Balance Sheets

(In thousands, except share data)

 

 

 

March 31,

 

December 31,

 

 

 

2011

 

2010

 

 

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

153,214

 

$

275,881

 

Restricted cash

 

61,370

 

55,972

 

Accounts receivable, net

 

29,784

 

18,173

 

Due from affiliates

 

17

 

44

 

Inventories

 

2,674

 

2,568

 

Prepaid expenses

 

10,006

 

8,004

 

Investment in hotel property of discontinued operations, net

 

115,909

 

116,104

 

Other current assets of discontinued operations, net

 

3,426

 

2,635

 

Total current assets

 

376,400

 

479,381

 

 

 

 

 

 

 

Investment in hotel properties, net

 

2,361,863

 

1,918,119

 

Other real estate, net

 

12,109

 

12,012

 

Investments in unconsolidated joint ventures

 

 

246

 

Deferred financing fees, net

 

8,628

 

8,907

 

Interest rate derivative agreements

 

348

 

 

Goodwill

 

13,088

 

4,673

 

Other assets, net

 

37,723

 

12,768

 

 

 

 

 

 

 

Total assets

 

$

2,810,159

 

$

2,436,106

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable and accrued expenses

 

$

29,841

 

$

21,187

 

Accrued payroll and employee benefits

 

13,713

 

12,674

 

Due to Third-Party Managers

 

7,855

 

7,852

 

Dividends payable

 

5,137

 

5,137

 

Other current liabilities

 

24,187

 

17,212

 

Current portion of notes payable

 

288,699

 

16,486

 

Other current liabilities of discontinued operations, net

 

21,338

 

20,700

 

Total current liabilities

 

390,770

 

101,248

 

 

 

 

 

 

 

Notes payable, less current portion

 

1,163,654

 

1,126,817

 

Other liabilities

 

9,517

 

8,742

 

Total liabilities

 

1,563,941

 

1,236,807

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

Preferred stock, Series C Cumulative Convertible Redeemable Preferred Stock, $0.01 par value, 4,102,564 shares authorized, issued and outstanding at March 31, 2011 and December 31, 2010, liquidation preference of $24.375 per share

 

100,000

 

100,000

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $0.01 par value, 100,000,000 shares authorized. 8.0% Series A Cumulative Redeemable Preferred Stock, 7,050,000 shares issued and outstanding at March 31, 2011 and December 31, 2010, stated at liquidation preference of $25.00 per share

 

176,250

 

176,250

 

Common stock, $0.01 par value, 500,000,000 shares authorized, 117,166,822 shares issued and outstanding at March 31, 2011 and 116,950,504 shares issued and outstanding at December 31, 2010

 

1,172

 

1,170

 

Additional paid in capital

 

1,314,099

 

1,313,498

 

Retained earnings

 

80,928

 

29,593

 

Cumulative dividends

 

(423,212

)

(418,075

)

Accumulated other comprehensive loss

 

(3,137

)

(3,137

)

Total stockholders’ equity

 

1,146,100

 

1,099,299

 

Non-controlling interest

 

118

 

 

Total equity

 

1,146,218

 

1,099,299

 

 

 

 

 

 

 

Total liabilities and equity

 

$

2,810,159

 

$

2,436,106

 

 

7



 

Sunstone Hotel Investors, Inc.

Unaudited Consolidated Statements of Operations

(In thousands, except per share data)

 

 

 

Three Months Ended March 31,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

Room 

 

$

107,833

 

$

90,378

 

Food and beverage

 

40,403

 

38,208

 

Other operating

 

14,339

 

12,313

 

Total revenues

 

162,575

 

140,899

 

Operating expenses

 

 

 

 

 

Room 

 

29,445

 

24,207

 

Food and beverage

 

30,614

 

27,688

 

Other operating

 

6,834

 

6,738

 

Advertising and promotion

 

8,828

 

7,407

 

Repairs and maintenance

 

7,415

 

6,463

 

Utilities

 

6,968

 

5,829

 

Franchise costs

 

5,250

 

4,515

 

Property tax, ground lease and insurance

 

14,135

 

10,307

 

Property general and administrative

 

20,496

 

17,145

 

Corporate overhead

 

7,664

 

4,580

 

Depreciation and amortization

 

26,482

 

23,558

 

Total operating expenses

 

164,131

 

138,437

 

Operating income (loss)

 

(1,556

)

2,462

 

Equity in net earnings of unconsolidated joint ventures

 

21

 

112

 

Interest and other income

 

72

 

171

 

Interest expense

 

(17,944

)

(20,041

)

Gain on remeasurement of equity interests

 

69,230

 

 

Income (loss) from continuing operations

 

49,823

 

(17,296

)

Income (loss) from discontinued operations

 

1,512

 

(3,795

)

Net income (loss)

 

51,335

 

(21,091

)

Distributions to non-controlling interest

 

(7

)

 

Preferred stock dividends and accretion

 

(5,137

)

(5,187

)

Undistributed income allocated to unvested restricted stock compensation

 

(302

)

 

Undistributed income allocated to Series C preferred stock

 

(209

)

 

Income available (loss attributable) to common stockholders

 

$

45,680

 

$

(26,278

)

 

 

 

 

 

 

Basic per share amounts:

 

 

 

 

 

Income (loss) from continuing operations available (attributable) to common stockholders

 

$

0.38

 

$

(0.23

)

Income (loss) from discontinued operations

 

0.01

 

(0.04

)

Basic income available (loss attributable) to common stockholders per common share

 

$

0.39

 

$

(0.27

)

 

 

 

 

 

 

Diluted per share amounts:

 

 

 

 

 

Income (loss) from continuing operations available (attributable) to common stockholders

 

$

0.38

 

$

(0.23

)

Income (loss) from discontinued operations

 

0.01

 

(0.04

)

Diluted income available (loss attributable) to common stockholders per common share

 

$

0.39

 

$

(0.27

)

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

Basic

 

117,074

 

97,047

 

Diluted

 

117,211

 

97,047

 

 

 

 

 

 

 

Dividends declared per common share

 

$

 

$

 

 

8



 

Sunstone Hotel Investors, Inc.

Reconciliation of Income Available (Loss Attributable) to Common Stockholders to Non-GAAP Financial Measures

(Unaudited and in thousands, except per share amounts)

 

Reconciliation of Income Available (Loss Attributable) to Common Stockholders to EBITDA and Adjusted EBITDA

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Income available (loss attributable) to common stockholders

 

$

45,680

 

$

(26,278

)

Distributions to non-controlling interest

 

7

 

 

Series A and C preferred stock dividends

 

5,137

 

5,187

 

Undistributed income allocated to unvested restricted stock compensation

 

302

 

 

Undistributed income allocated to Series C preferred stock

 

209

 

 

Operations held for investment:

 

 

 

 

 

Depreciation and amortization

 

26,482

 

23,558

 

Amortization of lease intangibles

 

937

 

 

Interest expense

 

17,023

 

16,938

 

Interest expense - default rate

 

 

764

 

Amortization of deferred financing fees

 

616

 

493

 

Write-off of deferred financing fees

 

 

1,462

 

Loan penalties and fees

 

 

138

 

Non-cash interest related to discount on Senior Notes

 

261

 

246

 

Non-cash interest related to loss on derivatives, net

 

44

 

 

Unconsolidated joint ventures:

 

 

 

 

 

Depreciation and amortization

 

3

 

14

 

Discontinued operations:

 

 

 

 

 

Depreciation and amortization

 

1,433

 

1,817

 

Interest expense

 

 

2,934

 

Interest expense - default rate

 

 

2,276

 

Amortization of deferred financing fees

 

 

134

 

Loan penalties and fees

 

 

342

 

EBITDA

 

98,134

 

30,025

 

 

 

 

 

 

 

Operations held for investment:

 

 

 

 

 

Amortization of deferred stock compensation

 

544

 

962

 

Gain on remeasurement of equity interests

 

(69,230

)

 

Closing costs - completed acquisitions

 

2,739

 

 

Unconsolidated joint ventures:

 

 

 

 

 

Amortization of deferred stock compensation

 

2

 

10

 

 

 

(65,945

)

972

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

32,189

 

$

30,997

 

 

Reconciliation of Income Available (Loss Attributable) to Common Stockholders to FFO and Adjusted FFO

 

 

 

 

 

 

Income available (loss attributable) to common stockholders

 

$

45,680

 

$

(26,278

)

Distributions to non-controlling interest

 

7

 

 

Undistributed income allocated to unvested restricted stock compensation

 

302

 

 

Undistributed income allocated to Series C preferred stock

 

209

 

 

Operations held for investment:

 

 

 

 

 

Real estate depreciation and amortization

 

26,205

 

23,420

 

Amortization of lease intangibles

 

937

 

 

Discontinued operations:

 

 

 

 

 

Real estate depreciation and amortization

 

1,433

 

1,817

 

FFO available to common stockholders

 

74,773

 

(1,041

)

 

 

 

 

 

 

Operations held for investment:

 

 

 

 

 

Interest expense - default rate

 

 

764

 

Write-off of deferred financing fees

 

 

1,462

 

Loan penalties and fees

 

 

138

 

Gain on remeasurement of equity interests

 

(69,230

)

 

Closing costs - completed acquisitions

 

2,739

 

 

Discontinued operations:

 

 

 

 

 

Interest expense - default rate

 

 

2,276

 

Loan penalties and fees

 

 

342

 

 

 

(66,491

)

4,982

 

 

 

 

 

 

 

Adjusted FFO available to common stockholders

 

$

8,282

 

$

3,941

 

 

 

 

 

 

 

FFO available to common stockholders per diluted share

 

$

0.64

 

$

(0.01

)

 

 

 

 

 

 

Adjusted FFO available to common stockholders per diluted share

 

$

0.07

 

$

0.04

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

117,074

 

97,047

 

Shares associated with unvested restricted stock awards

 

137

 

328

 

Diluted weighted average shares outstanding (1)

 

117,211

 

97,375

 

 


(1)          Diluted weighted average shares outstanding includes the Series C convertible preferred stock on a “non-converted” basis.  On an “as-converted” basis, FFO available to common stockholders per diluted share is $0.63 and $0.01, respectively, for the three months ended March 31, 2011 and 2010.  On an “as-converted” basis,  Adjusted FFO available to common stockholders per diluted share is $0.08 and $0.05, respectively, for the three months ended March 31, 2011 and 2010.

 

9



 

Sunstone Hotel Investors, Inc.

Pro Forma Reconciliation of Income Available to Common Stockholders to Non-GAAP Financial Measures

(Unaudited and in thousands, except per share amounts)

 

Pro Forma Reconciliation of Income Available to Common Stockholders to EBITDA and Adjusted EBITDA

 

 

 

Three Months Ended March 31, 2011

 

 

 

 

 

Acquisition:

 

Acquisition:

 

Acquisition:

 

Acquisition:

 

Disposition:

 

Loan Origination:

 

Equity Offering:

 

 

 

 

 

 

 

Doubletree Guest

 

BuyEfficient,

 

JW Marriott

 

Hilton San

 

Royal Palm

 

Royal Palm

 

Preferred Stock

 

 

 

 

 

Actual (1)

 

Suites Times Square (2)

 

LLC (3)

 

New Orleans (4)

 

Diego Bayfront (5)

 

Miami Beach (6)

 

Note Receivable (7)

 

Series D (8)

 

Pro Forma (9)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income available to common stockholders

 

$

45,680

 

$

(454

)

$

(7

)

$

175

 

$

2,512

 

$

(1,512

)

$

1,350

 

$

(2,300

)

$

45,444

 

Distributions to non-controlling interest

 

7

 

1

 

 

 

 

 

 

 

8

 

Net income attributable to non-controlling interests

 

 

 

 

 

837

 

 

 

 

837

 

Preferred stock dividends

 

5,137

 

 

 

 

 

 

 

2,300

 

7,437

 

Undistributed income allocated to unvested restricted stock compensation

 

302

 

 

 

 

 

 

 

 

302

 

Undistributed income allocated to Series C preferred stock

 

209

 

 

 

 

 

 

 

 

209

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

26,482

 

261

 

37

 

262

 

4,868

 

 

 

 

31,910

 

Amortization of lease intangibles

 

937

 

140

 

 

 

 

 

 

 

1,077

 

Interest expense

 

17,023

 

138

 

 

287

 

2,046

 

 

 

 

19,494

 

Amortization of deferred financing fees

 

616

 

 

 

 

225

 

 

 

 

841

 

Non-cash interest related to discount on Senior Notes

 

261

 

 

 

 

 

 

 

 

261

 

Non-cash interest related to loss on derivatives, net

 

44

 

 

 

 

 

 

 

 

44

 

Non-controlling interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interests

 

 

 

 

 

(837

)

 

 

 

(837

)

Depreciation and amortization

 

 

 

 

 

(1,217

)

 

 

 

(1,217

)

Interest expense

 

 

 

 

 

(512

)

 

 

 

(512

)

Amortization of deferred financing fees

 

 

 

 

 

(56

)

 

 

 

(56

)

Unconsolidated joint ventures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

3

 

 

(3

)

 

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

1,433

 

 

 

 

 

(1,433

)

 

 

 

EBITDA

 

98,134

 

86

 

27

 

724

 

7,866

 

(2,945

)

1,350

 

 

105,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of deferred stock compensation

 

544

 

 

2

 

 

 

 

 

 

546

 

Gain on remeasurement of equity interests

 

(69,230

)

 

 

 

 

 

 

 

(69,230

)

Closing costs - completed acquisitions

 

2,739

 

 

 

 

 

 

 

 

2,739

 

Unconsolidated joint ventures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of deferred stock compensation

 

2

 

 

(2

)

 

 

 

 

 

 

 

 

(65,945

)

 

 

 

 

 

 

 

(65,945

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

32,189

 

$

86

 

$

27

 

$

724

 

$

7,866

 

$

(2,945

)

$

1,350

 

$

 

$

39,297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro Forma Reconciliation of Income Available to Common Stockholders to FFO and Adjusted FFO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income available to common stockholders

 

$

45,680

 

$

(454

)

$

(7

)

$

175

 

$

2,512

 

$

(1,512

)

$

1,350

 

$

(2,300

)

$

45,444

 

Distributions to non-controlling interest

 

7

 

1

 

 

 

 

 

 

 

8

 

Net income attributable to non-controlling interests

 

 

 

 

 

837

 

 

 

 

837

 

Undistributed income allocated to unvested restricted stock compensation

 

302

 

 

 

 

 

 

 

 

302

 

Undistributed income allocated to Series C preferred stock

 

209

 

 

 

 

 

 

 

 

209

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate depreciation and amortization

 

26,205

 

261

 

 

262

 

4,868

 

 

 

 

31,596

 

Amortization of lease intangibles

 

937

 

140

 

 

 

 

 

 

 

1,077

 

Non-controlling interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interests

 

 

 

 

 

(837

)

 

 

 

(837

)

Real estate depreciation and amortization

 

 

 

 

 

(1,217

)

 

 

 

(1,217

)

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate depreciation and amortization

 

1,433

 

 

 

 

 

(1,433

)

 

 

 

FFO available to common stockholders

 

74,773

 

(52

)

(7

)

437

 

6,163

 

(2,945

)

1,350

 

(2,300

)

77,419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on remeasurement of equity interests

 

(69,230

)

 

 

 

 

 

 

 

(69,230

)

Closing costs - completed acquisitions

 

2,739

 

 

 

 

 

 

 

 

2,739

 

 

 

(66,491

)

 

 

 

 

 

 

 

(66,491

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted FFO available to common stockholders

 

$

8,282

 

$

(52

)

$

(7

)

$

437

 

$

6,163

 

$

(2,945

)

$

1,350

 

$

(2,300

)

$

10,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO available to common stockholders per diluted share

 

$

0.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted FFO available to common stockholders per diluted share

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

117,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

117,074

 

Shares associated with unvested restricted stock awards

 

137

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

137

 

Diluted weighted average shares outstanding (10)

 

117,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

117,211

 

 


(1)

Actual represents the Company’s ownership results for the 33 hotels owned by the Company as of March 31, 2011.

(2)

Acquisition: Doubletree Guest Suites Times Square represents prior ownership results for the joint venture which was acquired by the Company on January 14, 2011, adjusted for the Company’s pro forma interest and depreciation expense.

(3)

Acquisition: BuyEfficient, LLC represents prior ownership results for the joint venture which was acquired by the Company on January 21, 2011, adjusted for the Company’s pro forma depreciation expense.

(4)

Acquisition: JW Marriott New Orleans represents prior ownership results for the hotel which was acquired by the Company on February 15, 2011, adjusted for the Company’s pro forma interest and depreciation expense.

(5)

Acquisition: Hilton San Diego Bayfront represents prior ownership results for the hotel which was acquired by the Company on April 15, 2011, adjusted for the Company’s pro forma interest and depreciation expense, along with its 25% non-controlling interest.

(6)

Disposition: Royal Palm Miami Beach represents the Company’s ownership results for the hotel which was sold by the Company on April 8, 2011.

(7)

Loan Origination: Royal Palm Note Receivable represents the $90.0 million mortgage secured purchase money loan issued to the buyer of the Royal Palm Miami Beach hotel when the hotel was sold in April 2011. The loan bears interest at a floating rate of LIBOR plus 500 basis points through December 2012, and LIBOR plus 600 basis points for 2013.

(8)

Equity Offering: Preferred Stock Series D represents the dividends earned on the 4,600,000 8.0% cumulative redeemable preferred shares sold by the Company on April 6, 2011.

(9)

Pro Forma represents the Company’s ownership results and prior ownership results for the 32 hotels held for investment as of March 31, 2011, plus BuyEfficient, along with the Hilton San Diego Bayfront acquired by the Company in April 2011. It also includes the effects of the loan origination to the buyer of the Royal Palm Miami Beach and the equity offering completed in April 2011.

(10)

Diluted weighted average shares outstanding includes the Series C convertible preferred stock on a “non-converted” basis.

 

10



 

Sunstone Hotel Investors, Inc.

Pro Forma Reconciliation of Loss Attributable to Common Stockholders to Non-GAAP Financial Measures

(Unaudited and in thousands except per share amounts)

 

Pro Forma Reconciliation of Loss Attributable to Common Stockholders to EBITDA and Adjusted EBITDA

 

 

 

Three Months Ended March 31, 2010

 

 

 

 

 

 

 

 

 

 

 

Acquisition:

 

Acquisition:

 

Acquisition:

 

Acquisition:

 

Loan Origination:

 

Equity Offering:

 

 

 

 

 

 

 

Held for

 

Reacquired

 

Discontinued

 

Doubletree Guest

 

BuyEfficient,

 

JW Marriott

 

Hilton San

 

Royal Palm

 

Preferred Stock

 

 

 

 

 

Actual (1)

 

Investment (2)

 

Hotel (3)

 

Operations (4)

 

Suites Times Square (5)

 

LLC (6)

 

New Orleans (7)

 

Diego Bayfront (8)

 

Note Receivable (9)

 

Series D (10)

 

Pro Forma (11)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss attributable to common stockholders

 

$

(26,278

)

$

1,802

 

$

149

 

$

3,795

 

$

(2,883

)

$

(23

)

$

1,221

 

$

1,343

 

$

1,350

 

$

(2,300

)

$

(21,824

)

Distributions to non-controlling interest

 

 

 

 

 

8

 

 

 

 

 

 

8

 

Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

447

 

 

 

447

 

Preferred stock dividends

 

5,187

 

 

 

 

 

 

 

 

 

2,300

 

7,487

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

23,558

 

 

306

 

 

1,869

 

178

 

525

 

4,868

 

 

 

31,304

 

Amortization of lease intangibles

 

 

 

 

 

1,007

 

 

 

 

 

 

1,007

 

Interest expense

 

16,938

 

(910

)

 

 

933

 

 

577

 

2,108

 

 

 

19,646

 

Interest expense - default rate

 

764

 

(764

)

 

 

 

 

 

 

 

 

 

Amortization of deferred financing fees

 

493

 

(29

)

 

 

 

 

 

225

 

 

 

689

 

Write-off of deferred financing fees

 

1,462

 

 

 

 

 

 

 

 

 

 

1,462

 

Loan penalties and fees

 

138

 

(99

)

 

 

 

 

 

 

 

 

39

 

Non-cash interest related to discount on Senior Notes

 

246

 

 

 

 

 

 

 

 

 

 

246

 

Non-controlling interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

(447

)

 

 

(447

)

Depreciation and amortization

 

 

 

 

 

 

 

 

(1,217

)

 

 

(1,217

)

Interest expense

 

 

 

 

 

 

 

 

(527

)

 

 

(527

)

Amortization of deferred financing fees

 

 

 

 

 

 

 

 

(56

)

 

 

(56

)

Unconsolidated joint ventures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

14

 

 

 

 

 

(14

)

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

1,817

 

 

 

(1,817

)

 

 

 

 

 

 

 

Interest expense

 

2,934

 

 

 

(2,934

)

 

 

 

 

 

 

 

Interest expense - default rate

 

2,276

 

 

 

(2,276

)

 

 

 

 

 

 

 

Amortization of deferred financing fees

 

134

 

 

 

(134

)

 

 

 

 

 

 

 

Loan penalties and fees

 

342

 

 

 

(342

)

 

 

 

 

 

 

 

EBITDA

 

30,025

 

 

455

 

(3,708

)

934

 

141

 

2,323

 

6,743

 

1,350

 

 

38,263

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of deferred stock compensation

 

962

 

 

 

 

 

10

 

 

 

 

 

972

 

Unconsolidated joint ventures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of deferred stock compensation

 

10

 

 

 

 

 

(10

)

 

 

 

 

 

 

 

972

 

 

 

 

 

 

 

 

 

 

972

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

30,997

 

$

 

$

455

 

$

(3,708

)

$

934

 

$

141

 

$

2,323

 

$

6,743

 

$

1,350

 

$

 

$

39,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro Forma Reconciliation of Loss Attributable to Common Stockholders to FFO and Adjusted FFO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss attributable to common stockholders

 

$

(26,278

)

$

1,802

 

$

149

 

$

3,795

 

$

(2,883

)

$

(23

)

$

1,221

 

$

1,343

 

$

1,350

 

$

(2,300

)

$

(21,824

)

Distributions to non-controlling interest

 

 

 

 

 

8

 

 

 

 

 

 

8

 

Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

447

 

 

 

447

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate depreciation and amortization

 

23,420

 

 

306

 

 

1,869

 

 

525

 

4,868

 

 

 

30,988

 

Amortization of lease intangibles

 

 

 

 

 

1,007

 

 

 

 

 

 

1,007

 

Non-controlling interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

(447

)

 

 

(447

)

Real estate depreciation and amortization

 

 

 

 

 

 

 

 

(1,217

)

 

 

(1,217

)

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate depreciation and amortization

 

1,817

 

 

 

(1,817

)

 

 

 

 

 

 

 

FFO available to common stockholders

 

(1,041

)

1,802

 

455

 

1,978

 

1

 

(23

)

1,746

 

4,994

 

1,350

 

(2,300

)

8,962

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense - default rate

 

764

 

(764

)

 

 

 

 

 

 

 

 

 

Write-off of deferred financing fees

 

1,462

 

 

 

 

 

 

 

 

 

 

1,462

 

Loan penalties and fees

 

138

 

(99

)

 

 

 

 

 

 

 

 

39

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense - default rate

 

2,276

 

 

 

(2,276

)

 

 

 

 

 

 

 

Loan penalties and fees

 

342

 

 

 

(342

)

 

 

 

 

 

 

 

 

 

4,982

 

(863

)

 

(2,618

)

 

 

 

 

 

 

1,501

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted FFO available to common stockholders

 

$

3,941

 

$

939

 

$

455

 

$

(640

)

$

1

 

$

(23

)

$

1,746

 

$

4,994

 

$

1,350

 

$

(2,300

)

$

10,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO available to common stockholders per diluted share

 

$

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted FFO available to common stockholders per diluted share

 

$

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

97,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

97,047

 

Shares associated with unvested restricted stock awards

 

328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

328

 

Diluted weighted average shares outstanding (12)

 

97,375

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

97,375

 

 


(1)

Actual represents the Company’s ownership results for the 29 hotels held for investment as of March 31, 2010, and includes the W San Diego, Marriott Ontario Airport, Renaissance Westchester and eight hotels included in the Mass Mutual portfolio, which have been reclassified as discontinued operations for the three months ended March 31, 2010.

(2)

Held for Investment includes only the interest and penalties associated with the three Mass Mutual hotels released on April 15, 2010. Hotel operations for these three hotels are included in the “Actual” column.

(3)

Reacquired Hotel includes only the hotel operations and excludes interest and penalties associated with the Renaissance Westchester while it was in receivership prior to being reacquired by the Company on June 14, 2010.

(4)

Discontinued Operations includes the W San Diego, Marriott Ontario Airport and Mass Mutual eight hotels that have been disposed by deed in lieu or sold by the receiver during 2010. It also includes the ownership expenses of the Renaissance Westchester prior to June 14, 2010 when it was reacquired by the Company.

(5)

Acquisition: Doubletree Guest Suites Times Square represents prior ownership results for the joint venture which was acquired by the Company on January 14, 2011, adjusted for the Company’s pro forma interest and depreciation expense.

(6)

Acquisition: BuyEfficient, LLC represents prior ownership results for the joint venture which was acquired by the Company on January 21, 2011, adjusted for the Company’s pro forma depreciation expense.

(7)

Acquisition: JW Marriott New Orleans represents prior ownership results for the hotel which was acquired by the Company on February 15, 2011, adjusted for the Company’s pro forma interest and depreciation expense.

(8)

Acquisition: Hilton San Diego Bayfront represents prior ownership results for the hotel which was acquired by the Company on April 15, 2011, adjusted for the Company’s pro forma interest and depreciation expense, along with its 25% non-controlling interest.

(9)

Loan Origination: Royal Palm Note Receivable represents the $90.0 million mortgage secured purchase money loan issued to the buyer of the Royal Palm Miami Beach hotel when the hotel was sold in April 2011. The loan bears interest at a floating rate of LIBOR plus 500 basis points through December 2012, and LIBOR plus 600 basis points for 2013.

(10)

Equity Offering: Preferred Stock Series D represents the dividends earned on the 4,600,000 8.0% cumulative redeemable preferred shares sold on April 6, 2011.

(11)

Pro Forma represents the Company’s ownership results and prior ownership results for the 29 hotels held for investment as of March 31, 2010. It also includes the Renaissance Westchester reacquired by the Company in June 2010, along with BuyEfficient, Doubletree Guest Suites Times Square, JW Marriott New Orleans and Hilton San Diego Bayfront, all acquired in 2011. It also includes the effects of the loan origination to the buyer of the Royal Palm Miami Beach and the equity offering completed in April 2011.

(12)

Diluted weighted average shares outstanding includes the Series C convertible preferred stock on a “non-converted” basis.

 

11



 

 

Sunstone Hotel Investors, Inc.

Pro Forma Reconciliation of Income Available (Loss Attributable) to Common Stockholders to Non-GAAP Financial Measures

(Unaudited and in thousands except per share amounts)

 

Pro Forma Reconciliation of Income Available (Loss Attributable) to Common Stockholders to EBITDA and Adjusted EBITDA

 

 

 

Year Ended December 31, 2010

 

 

 

 

 

 

 

 

 

 

 

Acquisition:

 

Acquisition:

 

Acquisition:

 

Acquisition:

 

Loan Origination:

 

Equity Offering:

 

 

 

 

 

 

 

Held for

 

Reacquired

 

Discontinued

 

Doubletree Guest

 

BuyEfficient,

 

JW Marriott

 

Hilton San

 

Royal Palm

 

Preferred Stock

 

 

 

 

 

Actual (1)

 

Investment (2)

 

Hotel (3)

 

Operations (4)

 

Suites Times Square (5)

 

LLC (6)

 

New Orleans (7)

 

Diego Bayfront (8)

 

Note Receivable (9)

 

Series D (10)

 

Pro Forma (11)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income available (loss attributable) to common stockholders

 

$

17,788

 

$

2,229

 

$

346

 

$

(68,824

)

$

4,050

 

$

3

 

$

2,901

 

$

4,083

 

$

5,400

 

$

(9,200

)

$

(41,224

)

Distributions to non-controlling interest

 

 

 

 

 

30

 

 

 

 

 

 

30

 

Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

1,361

 

 

 

1,361

 

Preferred stock dividends

 

20,652

 

 

 

 

 

 

 

 

 

9,200

 

29,852

 

Undistributed income allocated to unvested restricted stock compensation

 

102

 

 

 

 

 

 

 

 

 

 

102

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

93,522

 

 

561

 

 

7,476

 

704

 

2,100

 

19,470

 

 

 

123,833

 

Amortization of lease intangibles

 

281

 

 

 

 

4,028

 

 

 

 

 

 

4,309

 

Interest expense

 

65,457

 

(1,053

)

 

 

3,895

 

 

2,336

 

8,526

 

 

 

79,161

 

Interest expense - default rate

 

884

 

(884

)

 

 

 

 

 

 

 

 

 

Amortization of deferred financing fees

 

1,597

 

(34

)

 

 

 

 

 

900

 

 

 

2,463

 

Write-off of deferred financing fees

 

1,585

 

(123

)

 

 

 

 

 

 

 

 

1,462

 

Loan penalties and fees

 

311

 

(135

)

 

 

 

 

 

 

 

 

176

 

Non-cash interest related to discount on Senior Notes

 

996

 

 

 

 

 

 

 

 

 

 

996

 

Non-controlling interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

(1,361

)

 

 

(1,361

)

Depreciation and amortization

 

 

 

 

 

 

 

 

(4,868

)

 

 

(4,868

)

Interest expense

 

 

 

 

 

 

 

 

(2,132

)

 

 

(2,132

)

Amortization of deferred financing fees

 

 

 

 

 

 

 

 

(225

)

 

 

(225

)

Unconsolidated joint ventures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

52

 

 

 

 

 

(52

)

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

7,410

 

 

 

(7,410

)

 

 

 

 

 

 

 

Interest expense

 

8,639

 

 

 

(8,639

)

 

 

 

 

 

 

 

Interest expense - default rate

 

7,071

 

 

 

 

 

(7,071

)

 

 

 

 

 

 

 

Amortization of deferred financing fees

 

441

 

 

 

(441

)

 

 

 

 

 

 

 

Loan penalties and fees

 

1,021

 

 

 

(1,021

)

 

 

 

 

 

 

 

EBITDA

 

227,809

 

 

907

 

(93,406

)

19,479

 

655

 

7,337

 

25,754

 

5,400

 

 

193,935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of deferred stock compensation

 

3,942

 

 

 

 

 

32

 

 

 

 

 

3,974

 

Loss on sale of assets

 

382

 

 

 

 

 

 

 

 

 

 

382

 

Impairment loss

 

1,943

 

 

 

 

 

 

 

 

 

 

1,943

 

Due diligence costs - abandoned project

 

959

 

 

 

 

 

 

 

 

 

 

959

 

Costs associated with CE0 severance

 

2,242

 

 

 

 

 

 

 

 

 

 

2,242

 

Unconsolidated joint ventures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of deferred stock compensation

 

32

 

 

 

 

 

(32

)

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on extinguishment of debt

 

(86,235

)

 

 

86,235

 

 

 

 

 

 

 

 

Closing costs - Royal Palm Miami Beach acquisition

 

6,796

 

 

 

 

 

(6,796

)

 

 

 

 

 

 

 

 

 

(69,939

)

 

 

79,439

 

 

 

 

 

 

 

9,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

157,870

 

$

 

$

907

 

$

(13,967

)

$

19,479

 

$

655

 

$

7,337

 

$

25,754

 

$

5,400

 

$

 

$

203,435

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro Forma Reconciliation of Income Available (Loss Attributable) to Common Stockholders to FFO and Adjusted FFO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income available (loss attributable) to common stockholders

 

$

17,788

 

$

2,229

 

$

346

 

$

(68,824

)

$

4,050

 

$

3

 

$

2,901

 

$

4,083

 

$

5,400

 

$

(9,200

)

$

(41,224

)

Distributions to non-controlling interest

 

 

 

 

 

30

 

 

 

 

 

 

30

 

Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

1,361

 

 

 

1,361

 

Undistributed income allocated to unvested restricted stock compensation

 

102

 

 

 

 

 

 

 

 

 

 

102

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate depreciation and amortization

 

92,972

 

 

561

 

 

7,476

 

 

2,100

 

19,470

 

 

 

122,579

 

Amortization of lease intangibles

 

281

 

 

 

 

4,028

 

 

 

 

 

 

4,309

 

Loss on sale of assets

 

382

 

 

 

 

 

 

 

 

 

 

382

 

Non-controlling interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interests

 

 

 

 

 

 

 

 

(1,361

)

 

 

(1,361

)

Real estate depreciation and amortization

 

 

 

 

 

 

 

 

(4,868

)

 

 

(4,868

)

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate depreciation and amortization

 

7,410

 

 

 

(7,410

)

 

 

 

 

 

 

 

FFO available to common stockholders

 

118,935

 

2,229

 

907

 

(76,234

)

15,584

 

3

 

5,001

 

18,685

 

5,400

 

(9,200

)

81,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense - default rate

 

884

 

(884

)

 

 

 

 

 

 

 

 

 

Write-off of deferred financing fees

 

1,585

 

(123

)

 

 

 

 

 

 

 

 

1,462

 

Loan penalties and fees

 

311

 

(135

)

 

 

 

 

 

 

 

 

176

 

Impairment loss

 

1,943

 

 

 

 

 

 

 

 

 

 

1,943

 

Due diligence costs - abandoned project

 

959

 

 

 

 

 

 

 

 

 

 

959

 

Costs associated with CE0 severance

 

2,242

 

 

 

 

 

 

 

 

 

 

2,242

 

Amortization of deferred stock compensation associated with CE0 severance

 

1,074

 

 

 

 

 

 

 

 

 

 

1,074

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense - default rate

 

7,071

 

 

 

(7,071

)

 

 

 

 

 

 

 

Loan penalties and fees

 

1,021

 

 

 

(1,021

)

 

 

 

 

 

 

 

Gain on extinguishment of debt

 

(86,235

)

 

 

86,235

 

 

 

 

 

 

 

 

Closing costs - Royal Palm Miami Beach acquisition

 

6,796

 

 

 

(6,796

)

 

 

 

 

 

 

 

 

 

(62,349

)

(1,142

)

 

71,347

 

 

 

 

 

 

 

7,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted FFO available to common stockholders

 

$

56,586

 

$

1,087

 

$

907

 

$

(4,887

)

$

15,584

 

$

3

 

$

5,001

 

$

18,685

 

$

5,400

 

$

(9,200

)

$

89,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO available to common stockholders per diluted share

 

$

1.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted FFO available to common stockholders per diluted share

 

$

0.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

99,709

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

99,709

 

Shares associated with unvested restricted stock awards

 

390

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

390

 

Diluted weighted average shares outstanding (12)

 

100,099

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100,099

 

 


(1)

Actual includes results for the 31 hotels held for investment and ten hotels disposed by deed in lieu or sold by the receiver during 2010.

(2)

Held for Investment includes only the interest and penalties associated with the three Mass Mutual hotels released on April 15, 2010. Hotel operations for these three hotels are included in the “Actual” column.

(3)

Reacquired Hotel includes only the hotel operations and excludes interest and penalties associated with the Renaissance Westchester while it was in receivership prior to being reacquired by the Company on June 14, 2010.

(4)

Discontinued Operations includes the W San Diego, Marriott Ontario Airport and Mass Mutual eight hotels that have been disposed by deed in lieu or sold by the receiver during 2010. It also includes the ownership expenses of the Renaissance Westchester prior to June 14, 2010 when it was reacquired by the Company and the hotel operations for the Royal Palm Miami Beach which was classified as held for sale at December 31, 2010 and sold in April 2011.

(5)

Acquisition: Doubletree Guest Suites Times Square represents prior ownership results for the joint venture which was acquired by the Company on January 14, 2011, adjusted for the Company’s pro forma interest and depreciation expense.

(6)

Acquisition: BuyEfficient, LLC represents prior ownership results for the joint venture which was acquired by the Company on January 21, 2011, adjusted for the Company’s pro forma depreciation expense.

(7)

Acquisition: JW Marriott New Orleans represents prior ownership results for the hotel which was acquired by the Company on February 15, 2011, adjusted for the Company’s pro forma interest and depreciation expense.

(8)

Acquisition: Hilton San Diego Bayfront represents prior ownership results for the hotel which was acquired by the Company on April 15, 2011, adjusted for the Company’s pro forma interest and depreciation expense, along with its 25% non-controlling interest.

(9)

Loan Origination: Royal Palm Note Receivable represents the $90.0 million mortgage secured purchase money loan issued to the buyer of the Royal Palm Miami Beach hotel when the hotel was sold in April 2011. The loan bears interest at a floating rate of LIBOR plus 500 basis points through December 2012, and LIBOR plus 600 basis points for 2013.

(10)

Equity Offering: Preferred Stock Series D represents the dividends earned on the 4,600,000 8.0% cumulative redeemable preferred shares sold on April 6, 2011.

(11)

Pro Forma represents the Company’s ownership results and prior ownership results for the 31 hotels held for investment as of December 31, 2010, excluding Royal Palm Miami Beach sold in 2011 and including BuyEfficient, Doubletree Guest Suites Times Square, JW Marriott New Orleans and Hilton San Diego Bayfront, all acquired in 2011. It also includes the effects of the loan origination to the buyer of the Royal Palm Miami Beach and the equity offering completed in April 2011.

(12)

Diluted weighted average shares outstanding includes the Series C convertible preferred stock on a “non-converted” basis.

 

12



 

Sunstone Hotel Investors, Inc.

Reconciliation of Loss Attributable to Common Stockholders to Non-GAAP Financial Measures

Guidance for Full Year 2011(1)

(Unaudited and in thousands except per share amounts)

 

Reconciliation of Loss Attributable to Common Stockholders to Adjusted EBITDA

 

 

 

Year Ended

 

 

 

December 31, 2011

 

 

 

Low

 

High

 

 

 

 

 

 

 

Loss attributable to common stockholders

 

$

(41,800

)

$

(30,400

)

Preferred stock dividends

 

27,400

 

27,400

 

Operations held for investment:

 

 

 

 

 

Depreciation and amortization

 

130,000

 

130,000

 

Amortization of lease intangibles

 

4,000

 

4,000

 

Interest expense

 

78,500

 

78,500

 

Amortization of deferred financing fees

 

2,400

 

2,400

 

Non-cash interest related to discount on Senior Notes

 

1,000

 

1,000

 

Amortization of deferred stock compensation

 

2,500

 

2,500

 

Adjusted EBITDA

 

$

204,000

 

$

215,400

 

 

Reconciliation of Loss Attributable to Common Stockholders to Adjusted FFO

 

Loss attributable to common stockholders

 

$

(41,800

)

$

(30,400

)

Operations held for investment:

 

 

 

 

 

Real estate depreciation and amortization

 

129,400

 

129,400

 

Amortization of lease intangibles

 

4,000

 

4,000

 

Adjusted FFO available to common stockholders

 

$

91,600

 

$

103,000

 

 

 

 

 

 

 

Adjusted FFO available to common stockholders per diluted share

 

$

0.78

 

$

0.88

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

117,500

 

117,500

 

 


(1) Guidance for the full  year 2011 includes the Company’s 33 hotel portfolio held for investment.

 

13


 


 

Sunstone Hotel Investors, Inc.

Comparable Portfolio and Pro Forma Comparable Portfolio Hotel EBITDA Margins

(Unaudited and in thousands except hotels and rooms)

 

 

 

Three Months Ended March 31, 2011

 

Three Months Ended March 31, 2010

 

 

 

Actual (1)

 

Acquired Hotels (2)

 

Comparable (3)

 

Hotel Acquired
Subsequent to March 31,
2011 (4)

 

Pro Forma
Comparable (5)

 

Actual (6)

 

Reacquired Hotel (7)

 

Acquired Hotels (2)

 

Comparable (8)

 

Hotel Acquired
Subsequent to March 31,
2011 (4)

 

Pro Forma
Comparable (9)

 

Number of Hotels

 

32

 

 

 

32

 

1

 

33

 

29

 

1

 

2

 

32

 

1

 

33

 

Number of Rooms

 

12,267

 

 

 

12,267

 

1,190

 

13,457

 

10,966

 

347

 

954

 

12,267

 

1,190

 

13,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel EBITDA Margin (10)

 

20.7

%

16.7

%

20.6

%

35.1

%

22.8

%

21.7

%

10.8

%

18.8

%

21.1

%

36.8

%

23.2

%

Hotel EBITDA Margin adjusted for prior year property tax assessment (11)

 

20.9

%

 

 

20.8

%

 

 

23.0

%

21.7

%

 

 

 

 

21.1

%

 

 

23.2

%

Hotel EBITDA Margin adjusted for hotels undergoing renovation (12)

 

22.1

%

 

 

21.9

%

 

 

24.3

%

22.4

%

 

 

 

 

21.6

%

 

 

23.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Room revenue

 

$

107,833

 

$

3,771

 

$

111,604

 

$

17,868

 

$

129,472

 

$

90,378

 

$

2,449

 

$

13,272

 

$

106,099

 

$

14,205

 

$

120,304

 

Food and beverage revenue

 

40,403

 

738

 

41,141

 

9,744

 

50,885

 

38,208

 

1,637

 

2,476

 

42,321

 

8,228

 

50,549

 

Other operating revenue

 

9,209

 

328

 

9,537

 

2,264

 

11,801

 

8,361

 

127

 

1,577

 

10,065

 

1,989

 

12,054

 

Total Hotel Revenues

 

157,445

 

4,837

 

162,282

 

29,876

 

192,158

 

136,947

 

4,213

 

17,325

 

158,485

 

24,422

 

182,907

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Room expense

 

29,679

 

979

 

30,658

 

4,366

 

35,024

 

24,718

 

705

 

3,833

 

29,256

 

2,631

 

31,887

 

Food and beverage expense

 

30,664

 

842

 

31,506

 

5,874

 

37,380

 

27,707

 

1,197

 

2,209

 

31,113

 

4,600

 

35,713

 

Other hotel expense

 

45,240

 

1,590

 

46,830

 

6,495

 

53,325

 

38,075

 

1,252

 

6,021

 

45,348

 

6,000

 

51,348

 

General and administrative expense

 

19,258

 

616

 

19,874

 

2,653

 

22,527

 

16,727

 

604

 

2,005

 

19,336

 

2,200

 

21,536

 

Total Hotel Expenses

 

124,841

 

4,027

 

128,868

 

19,388

 

148,256

 

107,227

 

3,758

 

14,068

 

125,053

 

15,431

 

140,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel EBITDA

 

32,604

 

810

 

33,414

 

10,488

 

43,902

 

29,720

 

455

 

3,257

 

33,432

 

8,991

 

42,423

 

Prior year property tax assessment

 

315

 

 

315

 

 

315

 

 

 

 

 

 

 

Hotel EBITDA adjusted for prior year property tax assessment

 

32,919

 

810

 

33,729

 

10,488

 

44,217

 

29,720

 

455

 

3,257

 

33,432

 

8,991

 

42,423

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Hotel Revenues of hotels undergoing renovation

 

(24,325

)

 

(24,325

)

 

(24,325

)

(25,683

)

 

 

(25,683

)

 

(25,683

)

Total Hotel Expenses of hotels undergoing renovation

 

20,862

 

 

20,862

 

 

20,862

 

20,875

 

 

 

20,875

 

 

20,875

 

EBITDA of hotels undergoing renovation

 

(3,463

)

 

(3,463

)

 

(3,463

)

(4,808

)

 

 

(4,808

)

 

(4,808

)

Hotel EBITDA adjusted for hotels undergoing renovation

 

29,456

 

810

 

30,266

 

10,488

 

40,754

 

24,912

 

455

 

3,257

 

28,624

 

8,991

 

37,615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-hotel operating income

 

1,005

 

 

1,005

 

 

1,005

 

880

 

 

 

880

 

 

880

 

Amortization of lease intangibles

 

(937

)

 

(937

)

 

(937

)

 

 

 

 

 

 

Management company transition costs

 

(82

)

 

(82

)

 

(82

)

 

 

 

 

 

 

Prior year property tax assessment

 

(315

)

 

(315

)

 

(315

)

 

 

 

 

 

 

EBITDA of hotels undergoing renovation

 

3,463

 

 

3,463

 

 

3,463

 

4,808

 

 

 

4,808

 

 

4,808

 

Corporate overhead

 

(7,664

)

 

(7,664

)

 

(7,664

)

(4,580

)

 

 

(4,580

)

 

(4,580

)

Depreciation and amortization

 

(26,482

)

 

(26,482

)

 

(26,482

)

(23,558

)

 

 

(23,558

)

 

(23,558

)

Operating Income (Loss)

 

(1,556

)

810

 

(746

)

10,488

 

9,742

 

2,462

 

455

 

3,257

 

6,174

 

8,991

 

15,165

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net earnings of unconsolidated joint ventures

 

21

 

 

21

 

 

21

 

112

 

 

 

112

 

 

112

 

Interest and other income

 

72

 

 

72

 

 

72

 

171

 

 

 

171

 

 

171

 

Interest expense

 

(17,944

)

 

(17,944

)

 

(17,944

)

(20,041

)

 

 

(20,041

)

 

(20,041

)

Gain on remeasurement of equity interests

 

69,230

 

 

69,230

 

 

69,230

 

 

 

 

 

 

 

Income (loss) from discontinued operations

 

1,512

 

 

1,512

 

 

1,512

 

(3,795

)

 

 

(3,795

)

 

(3,795

)

Net Income (Loss)

 

$

51,335

 

$

810

 

$

52,145

 

$

10,488

 

$

62,633

 

$

(21,091

)

$

455

 

$

3,257

 

$

(17,379

)

$

8,991

 

$

(8,388

)

 


(1)

Actual represents the Company’s ownership results for the 32 hotels owned by the Company as of the end of the period, excluding the Royal Palm Miami Beach which has been classified as Held for Sale as of March 31, 2011 and included in discontinued operations for the three months ended March 31, 2011 due to its sale in April 2011.

(2)

Acquired Hotels represents prior ownership results for the Doubletree Guest Suites Times Square, acquired by the Company on January 14, 2011, and the JW Marriott New Orleans, acquired by the Company on February 15, 2011.

(3)

Comparable represents the Company’s ownership results and prior ownership results for the 32 “comparable” hotels owned by the Company as of March 31, 2011.

(4)

Hotel Acquired Subsequent to March 31, 2011 represents prior ownership results for the Hilton San Diego Bayfront acquired by the Company in April 2011.

(5)

Pro Forma Comparable represents the Company’s ownership results and prior ownership results for the 32 comparable hotels owned by the Company as of March 31, 2011, plus the Hilton San Diego Bayfront acquired by the Company in April 2011.

(6)

Actual represents the Company’s ownership results for the 29 hotels held for investment as of March 31, 2010. Excludes the W San Diego, Marriott Ontario Airport, Renaissance Westchester and eight hotels included in the Mass Mutual portfolio, which have been reclassified as discontinued operations for the three months ended March 31, 2010.

(7)

Reacquired Hotel represents operating results for the Renaissance Westchester while it was held in receivership prior to the Company’s reacquisition of the hotel on June 14, 2010.

(8)

Comparable represents the Company’s ownership results for the 29 hotels held for investment as of the end of the period, plus the Renaissance Westchester reacquired by the Company on June 14, 2010, the Doubletree Guest Suites Times Square acquired by the Company on January 14, 2011, and the JW Marriott New Orleans acquired by the Company on February 15, 2011. Excludes the W San Diego, Marriott Ontario Airport and eight hotels included in the Mass Mutual portfolio, which have been reclassified as discontinued operations for the three months ended March 31, 2010.

(9)

Pro Forma Comparable represents the Company’s ownership results for the 29 hotels held for investment as of the end of the period, plus the Renaissance Westchester reacquired by the Company on June 14, 2010, the Doubletree Guest Suites Times Square acquired by the Company on January 14, 2011, the JW Marriott New Orleans acquired by the Company on February 15, 2011 and the Hilton San Diego Bayfront acquired by the Company in April 2011.

(10)

Hotel EBITDA Margin is calculated as Hotel EBITDA divided by total hotel revenues.

(11)

Hotel EBITDA Margin for the three months ended March 31, 2011 includes additional expense of $0.3 million due to a prior year property tax assessment. Without this expense, Comparable Hotel EBITDA Margin for the three months ended March 31, 2011 would have been 20.8%, or 30 basis points lower than the three months ended March 31, 2010, and Pro Forma Comparable Hotel EBITDA Margin for the three months ended March 31, 2011 would have been 23.0%, or 20 basis points lower than the three months ended March 31, 2010.

(12) 

Hotel EBITDA Margins for the three months ended March 31, 2011 and 2010 are impacted by nine hotels which are currently under renovation. Without the impact of this renovation displacement, Comparable Hotel EBITDA Margin would have been 21.9% and 21.6%, respectively, for the three months ended March 31, 2011 and 2010, and Pro Forma Comparable Hotel EBITDA Margin would have been 24.3% and 23.9%, respectively, for the three months ended March 31, 2011 and 2010.

 

14


 


 

Sunstone Hotel Investors, Inc.

Total Comparable Portfolio and Pro Forma Comparable Portfolio Operating Statistics by Region

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent

 

 

 

 

 

 

 

Three Months Ended March 31, 2011

 

Three Months Ended March 31, 2010

 

Change in

 

 

 

Number

 

Number

 

Occupancy

 

Average

 

Comparable

 

Occupancy

 

Average

 

Comparable

 

Comparable

 

Region

 

of Hotels

 

of Rooms

 

Percentages

 

Daily Rate

 

RevPAR

 

Percentages

 

Daily Rate

 

RevPAR

 

RevPAR

 

California (1)

 

9

 

2,983

 

74.0

$

130.12

 

$

96.29

 

74.0

$

122.99

 

$

91.01

 

5.8

%

Other West (2)

 

5

 

1,575

 

70.1

%

$

118.98

 

$

83.40

 

67.8

%

$

121.47

 

$

82.36

 

1.3

%

Midwest (3)

 

7

 

2,177

 

58.6

%

$

123.56

 

$

72.41

 

59.6

%

$

116.71

 

$

69.56

 

4.1

%

East (4)

 

11

 

5,532

 

68.9

%

$

186.83

 

$

128.73

 

68.5

%

$

177.45

 

$

121.55

 

5.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Comparable Portfolio

 

32

 

12,267

 

68.5

%

$

152.74

 

$

104.63

 

68.1

%

$

145.91

 

$

99.36

 

5.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent

 

 

 

 

 

 

 

Three Months Ended March 31, 2011

 

Three Months Ended March 31, 2010

 

Change in

 

 

 

Number

 

Number

 

Occupancy

 

Average

 

Comparable

 

Occupancy

 

Average

 

Comparable

 

Comparable

 

Region

 

of Hotels

 

of Rooms

 

Percentages

 

Daily Rate

 

RevPAR

 

Percentages

 

Daily Rate

 

RevPAR

 

RevPAR

 

California (1) (5)

 

10

 

4,173

 

75.8

$

154.13

 

$

116.83

 

72.9

$

141.39

 

$

103.07

 

13.4

%

Other West (2)

 

5

 

1,575

 

70.1

%

$

118.98

 

$

83.40

 

67.8

%

$

121.47

 

$

82.36

 

1.3

%

Midwest (3)

 

7

 

2,177

 

58.6

%

$

123.56

 

$

72.41

 

59.6

%

$

116.71

 

$

69.56

 

4.1

%

East (4)

 

11

 

5,532

 

68.9

%

$

186.83

 

$

128.73

 

68.5

%

$

177.45

 

$

121.55

 

5.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Pro Forma Comparable Portfolio

 

33

 

13,457

 

69.5

%

$

158.58

 

$

110.21

 

68.3

%

$

149.92

 

$

102.40

 

7.6

%

 


(1)

All of these hotels are located in Southern California.

(2)

Includes Oregon, Texas and Utah.

(3)

Includes Illinois, Michigan and Minnesota.

(4)

Includes Florida, Maryland, Massachusetts, New York, Pennsylvania, Virginia and Washington D.C. Excludes the Royal Palm Miami Beach classifed as held for sale as of March 31, 2011 due to its sale in April 2011.

(5) 

Includes the Hilton San Diego Bayfront acquired by the Company in April 2011.

 

15


 


 

Sunstone Hotel Investors, Inc.

Total Comparable Portfolio and Pro Forma Comparable Portfolio Operating Statistics by Brand

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent

 

 

 

 

 

 

 

Three Months Ended March 31, 2011

 

Three Months Ended March 31, 2010

 

Change in

 

 

 

Number

 

Number

 

Occupancy

 

Average

 

Comparable

 

Occupancy

 

Average

 

Comparable

 

Comparable

 

Brand

 

of Hotels

 

of Rooms

 

Percentages

 

Daily Rate

 

RevPAR

 

Percentages

 

Daily Rate

 

RevPAR

 

RevPAR

 

Marriott

 

19

 

7,428

 

66.6

$

158.41

 

$

105.50

 

67.2

$

150.96

 

$

101.45

 

4.0

%

Hilton

 

7

 

2,593

 

74.7

%

$

168.99

 

$

126.24

 

72.3

%

$

164.38

 

$

118.85

 

6.2

%

Hyatt

 

1

 

403

 

80.7

%

$

121.46

 

$

98.02

 

82.5

%

$

104.09

 

$

85.87

 

14.1

%

Other Brand Affiliations (1)

 

2

 

647

 

73.7

%

$

123.85

 

$

91.28

 

73.9

%

$

120.39

 

$

88.97

 

2.6

%

Independent (2)

 

3

 

1,196

 

58.9

%

$

104.48

 

$

61.54

 

56.5

%

$

98.04

 

$

55.39

 

11.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Comparable Portfolio

 

32

 

12,267

 

68.5

%

$

152.74

 

$

104.63

 

68.1

%

$

145.91

 

$

99.36

 

5.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent

 

 

 

 

 

 

 

Three Months Ended March 31, 2011

 

Three Months Ended March 31, 2010

 

Change in

 

 

 

Number

 

Number

 

Occupancy

 

Average

 

Comparable

 

Occupancy

 

Average

 

Comparable

 

Comparable

 

Brand

 

of Hotels

 

of Rooms

 

Percentages

 

Daily Rate

 

RevPAR

 

Percentages

 

Daily Rate

 

RevPAR

 

RevPAR

 

Marriott

 

19

 

7,428

 

66.6

$

158.41

 

$

105.50

 

67.2

$

150.96

 

$

101.45

 

4.0

%

Hilton (3)

 

8

 

3,783

 

76.4

%

$

181.97

 

$

139.03

 

71.7

%

$

171.88

 

$

123.24

 

12.8

%

Hyatt

 

1

 

403

 

80.7

%

$

121.46

 

$

98.02

 

82.5

%

$

104.09

 

$

85.87

 

14.1

%

Other Brand Affiliations (1)

 

2

 

647

 

73.7

%

$

123.85

 

$

91.28

 

73.9

%

$

120.39

 

$

88.97

 

2.6

%

Independent (2)

 

3

 

1,196

 

58.9

%

$

104.48

 

$

61.54

 

56.5

%

$

98.04

 

$

55.39

 

11.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Pro Forma Comparable Portfolio

 

33

 

13,457

 

69.5

%

$

158.58

 

$

110.21

 

68.3

%

$

149.92

 

$

102.40

 

7.6

%

 


(1) Includes a Fairmont and a Sheraton.

(2) Excludes the Royal Palm Miami Beach classifed as held for sale as of March 31, 2011 due to its sale in April 2011.

(3) Includes the Hilton San Diego Bayfront acquired by the Company in April 2011.

 

16


 


 

Sunstone Hotel Investors, Inc.

Debt Summary

(Unaudited - dollars in thousands)

 

 

 

 

 

Interest Rate /

 

Maturity

 

March 31, 2011

 

Subsequent

 

May 5, 2011

 

Debt

 

Collateral

 

Spread

 

Date

 

Balance

 

Events (1)

 

Balance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Mortgage Debt

 

Renaissance Long Beach

 

4.98%

 

7/1/2012

 

$

33,052

 

 

 

$

33,052

 

Secured Mortgage Debt

 

Rochester laundry facility

 

9.88%

 

6/1/2013

 

2,245

 

 

 

2,245

 

Secured Mortgage Debt

 

Doubletree Minneapolis

 

5.34%

 

5/1/2015

 

17,508

 

 

 

17,508

 

Secured Mortgage Debt

 

Hilton Del Mar

 

5.34%

 

5/1/2015

 

25,391

 

 

 

25,391

 

Secured Mortgage Debt

 

Marriott Houston

 

5.34%

 

5/1/2015

 

23,307

 

 

 

23,307

 

Secured Mortgage Debt

 

Marriott Park City

 

5.34%

 

5/1/2015

 

15,194

 

 

 

15,194

 

Secured Mortgage Debt

 

Marriott Philadelphia

 

5.34%

 

5/1/2015

 

27,529

 

 

 

27,529

 

Secured Mortgage Debt

 

Marriott Troy

 

5.34%

 

5/1/2015

 

35,643

 

 

 

35,643

 

Secured Mortgage Debt

 

Marriott Tysons Corner

 

5.34%

 

5/1/2015

 

45,480

 

 

 

45,480

 

Secured Mortgage Debt

 

The Kahler Grand

 

5.34%

 

5/1/2015

 

28,037

 

 

 

28,037

 

Secured Mortgage Debt

 

Valley River Inn

 

5.34%

 

5/1/2015

 

11,699

 

 

 

11,699

 

Secured Mortgage Debt

 

JW Marriott New Orleans

 

5.45%

 

9/1/2015

 

42,040

 

 

 

42,040

 

Secured Mortgage Debt

 

Renaissance Harborplace

 

5.13%

 

1/1/2016

 

105,241

 

 

 

105,241

 

Secured Mortgage Debt

 

Marriott Del Mar

 

5.69%

 

1/11/2016

 

47,891

 

 

 

47,891

 

Secured Mortgage Debt

 

Hilton Houston North

 

5.66%

 

3/11/2016

 

33,141

 

 

 

33,141

 

Secured Mortgage Debt

 

Renaissance Orlando Resort at Sea World®

 

5.52%

 

7/1/2016

 

83,486

 

 

 

83,486

 

Secured Mortgage Debt

 

Embassy Suites Chicago

 

5.58%

 

3/1/2017

 

75,000

 

 

 

75,000

 

Secured Mortgage Debt

 

Marriott Boston Long Wharf

 

5.58%

 

4/11/2017

 

176,000

 

 

 

176,000

 

Secured Mortgage Debt

 

Embassy Suites La Jolla

 

6.60%

 

6/1/2019

 

70,000

 

 

 

70,000

 

Secured Mortgage Debt

 

Hilton Times Square

 

4.97%

 

11/1/2020

 

92,050

 

 

 

92,050

 

Secured Mortgage Debt

 

Renaissance Washington DC

 

5.95%

 

5/1/2021

 

131,854

 

 

 

131,854

 

Exchangeable Senior Notes

 

Guaranty

 

4.60%

 

7/15/2027

 

62,500

 

 

 

62,500

 

Total Fixed Rate Debt

 

 

 

 

 

 

 

1,184,288

 

 

1,184,288

 

Secured Mortgage Debt

 

Doubletree Guest Suites Times Square

 

L + 1.15%

 

1/9/2012

 

270,000

 

 

 

270,000

 

Secured Mortgage Debt

 

Hilton San Diego Bayfront

 

L + 3.25%

 

4/15/2016

 

 

$

240,000

 

240,000

 

Credit Facility

 

Unsecured

 

L + 3.25% - 4.25%

 

11/1/2013

 

 

 

 

Total Variable Rate Debt

 

 

 

 

 

 

 

270,000

 

240,000

 

510,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL DEBT

 

 

 

 

 

 

 

$

1,454,288

 

$

240,000

 

$

1,694,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A cumulative redeemable preferred

 

 

 

8.00%

 

perpetual

 

$

176,250

 

$

 

$

176,250

 

Series C cumulative convertible redeemable preferred

 

 

 

6.45%

 

perpetual

 

$

100,000

 

$

 

$

100,000

 

Series D cumulative redeemable preferred

 

 

 

8.00%

 

perpetual

 

$

 

$

115,000

 

$

115,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

% Fixed Rate Debt

 

 

 

 

 

 

 

81.4

%

 

 

69.9

%

% Floating Rate Debt

 

 

 

 

 

 

 

18.6

%

 

 

30.1

%

Average Interest Rate - Fixed Rate Debt

 

 

 

 

 

5.48

%

 

 

5.48

%

Weighted Average Maturity of Debt (2)

 

 

 

 

 

5.5 years

 

 

 

5.4 years

 

 


(1)

Subsequent Events include the $240.0 million non-recourse senior mortgage entered into in April 2011 by the partnership that owns the Hilton San Diego Bayfront. The Company acquired a 75% majority interest in the partnership in April 2011. Subsequent Events also include the Company’s sale in April 2011 of 4,600,000 shares, including the full exercise of the underwriters’ overallotment option, of 8.0% Series D cumulative redeemable preferred stock.

(2) 

Assumes the exchangeable senior notes remain outstanding to maturity. If the exchangeable senior notes were redeemed upon the first put date, the weighted average maturity would be approximately 5 years.

 

17