Attached files

file filename
EX-99.6 - EX-99.6 - CONDOR HOSPITALITY TRUST, INC.d401204dex996.htm
EX-99.5 - EX-99.5 - CONDOR HOSPITALITY TRUST, INC.d401204dex995.htm
EX-99.4 - EX-99.4 - CONDOR HOSPITALITY TRUST, INC.d401204dex994.htm
EX-99.3 - EX-99.3 - CONDOR HOSPITALITY TRUST, INC.d401204dex993.htm
EX-99.2 - EX-99.2 - CONDOR HOSPITALITY TRUST, INC.d401204dex992.htm
EX-99.1 - EX-99.1 - CONDOR HOSPITALITY TRUST, INC.d401204dex991.htm
EX-23.1 - EX-23.1 - CONDOR HOSPITALITY TRUST, INC.d401204dex231.htm
8-K/A - FORM 8-K AMENDMENT - CONDOR HOSPITALITY TRUST, INC.d401204d8ka.htm

Exhibit 99.7

CONDOR HOSPITALITY TRUST, INC.

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

The accompanying unaudited pro forma consolidated financial statements apply pro forma adjustments to our historical consolidated financial statements to give effect to (a) our acquisition of four Home2 Suites hotels in 2017, consisting of (i) the 105-room Home2 Suites Memphis/Southaven hotel in Southaven, MS on April 14, 2017, (ii) the 91-room Home2 Suites Austin/Round Rock hotel in Round Rock, TX on March 24, 2017, (iii) the 103-room Home2 Suites Lexington University/Medical Center hotel in Lexington, KY on March 24, 2017, and (iv) the 132-room Home2 Suites Tallahassee State Capitol hotel in Tallahassee, FL on March 24, 2017, and (b) our planned acquisition of three hotels in Texas (the “Texas Portfolio”) pursuant to a purchase agreement dated July 17, 2017, consisting of (i) the 124-room Fairfield Inn & Suites El Paso Airport in El Paso, TX, (ii) the 122-room TownePlace Suites Austin North Tech Ridge in Austin, TX, and (iii) the 120-room Residence Inn Austin Airport in Austin, TX.

The closing of the planned acquisition of the Texas Portfolio is subject to customary closing conditions including accuracy of representations and warranties and compliance with covenants and obligations. The closings of the El Paso and Austin Airport properties are expected to occur in the late third quarter of 2017 while the closing of the Austin North Tech Ridge property is expected to occur in the first quarter of 2018. However, there can be no guarantee that these transactions will close. The total purchase price allocated to these planned acquisitions is based on preliminary estimates and is subject to change.

The unaudited pro forma consolidated balance sheet as of June 30, 2017 assumes that the hotels in the Texas Portfolio were acquired on June 30, 2017. No adjustment was made for the Home2 Suites acquisitions that occurred prior to June 30, 2017 as they are already reflected in the consolidated balance sheet as of that date. The unaudited pro forma consolidated statements of operations for the six months ended June 30, 2017 and the year ended December 31, 2016 give effect to all of the transactions referred to above as if they had occurred on January 1, 2016.

On March 15, 2017, we effected a 1-for-6.5 reverse stock split of our common stock. All share and per share data for common stock herein reflects this reverse stock split.

These unaudited pro forma consolidated financial statements are presented for informational purposes only and are not necessarily indicative of what our actual consolidated financial position or results of operations would have been had the transactions occurred on the dates indicated, or of future results of operations or financial condition, and should not be viewed as indicative of future results of operations or financial condition. In the opinion of management, all adjustments necessary to reflect the effects of the transactions discussed above have been made.

These unaudited pro forma consolidated financial statements should be read in conjunction with, and are qualified in their entirety by, our historical consolidated financial statements and the related notes thereto, which appear in our Pre-Effective Amendment No. 2 to Registration Statement on Form S-11/A (333-213080) filed with the Securities and Exchange Commission (“SEC”) on March 20, 2017, and the Quarterly Report on Form 10-Q as of and for the three and six months ended June 30, 2017, filed with the SEC on August 8, 2017, as well as the Company’s Current Reports on Form 8-K and 8-K/A related to these acquisitions filed with the SEC on March 30, 2017, April 19, 2017, and July 19, 2017, as well as this Form 8-K/A, the notes to the unaudited pro forma consolidated financial statements included in this Form 8-K/A, and the historical financial statements and related notes of the acquired hotels included as Exhibits to this filing as well as Exhibits to the Form 8-K/A filed with the SEC on April 19, 2017.


Condor Hospitality Trust, Inc. and Subsidiaries

Unaudited Pro Forma Consolidated Balance Sheet

June 30, 2017

(In thousands, except share amounts and per share data)

 

     [A]     [B]        
     Historical
Condor
    Texas
Portfolio
Acquisitions
    Pro Forma
Condor
 

Assets

      

Investments in hotel properties, net

   $ 187,737       59,975     $ 247,712  

Investment in unconsolidated joint venture

     8,772       —         8,772  

Cash and cash equivalents

     5,930       (375     5,555  

Restricted cash, property escrows

     4,542       —         4,542  

Accounts receivable, net of allowance for doubtful accounts of $25

     1,727       —         1,727  

Prepaid expenses and other assets

     1,614       —         1,614  

Derivative assets, at fair value

     339       —         339  

Investment in hotel properties held for sale, net

     3,800       —         3,800  
  

 

 

   

 

 

   

 

 

 

Total Assets

   $ 214,461       59,600     $ 274,061  
  

 

 

   

 

 

   

 

 

 

Liabilities and Equity

      

Liabilities

      

Accounts payable, accrued expenses, and other liabilities

   $ 6,882       —       $ 6,882  

Dividends payable

     2,267       —         2,267  

Convertible debt, at fair value

     1,050       —         1,050  

Long-term debt, net of deferred financing costs

     90,176       59,450       149,626  

Long-term debt related to hotel properties held for sale, net of deferred financing costs

     421       —         421  
  

 

 

   

 

 

   

 

 

 

Total Liabilities

     100,796       59,450       160,246  
  

 

 

   

 

 

   

 

 

 

Equity

      

Shareholders’ equity

      

Preferred stock, 40,000,000 shares authorized:

      

6.25% Series E, 925,000 shares authorized, $0.01 par value, 925,000 shares outstanding, liquidation preference of $9,250

     10,050       —         10,050  

Common stock, $.01 par value, 200,000,000 shares authorized; 11,628,139 shares outstanding

     116       —         116  

Additional paid-in capital

     228,069       —         228,069  

Accumulated deficit

     (125,843     —         (125,843
  

 

 

   

 

 

   

 

 

 

Total Shareholders’ Equity

     112,392       —         112,392  

Noncontrolling interest in consolidated partnership, redemption value $786 (actual), $939 (as adjusted)

     1,273       150       1,423  
  

 

 

   

 

 

   

 

 

 

Total Equity

     113,665       150       113,815  
  

 

 

   

 

 

   

 

 

 

Total Liabilities and Equity

   $ 214,461       59,600     $ 274,061  
  

 

 

   

 

 

   

 

 

 

See accompanying notes and management’s assumptions to unaudited pro forma consolidated financial statements.


NOTES AND MANAGEMENT ASSUMPTIONS TO UNAUDITED

PRO FORMA CONSOLIDATED BALANCE SHEET

(IN THOUSANDS, EXCEPT SHARE AMOUNTS AND PER SHARE DATA)

[A] Represents Condor Hospitality Trust, Inc.’s (the “Company’s”) unaudited consolidated balance sheet as of June 30, 2017 in our Quarterly Report on Form 10-Q as filed with the SEC on August 8, 2017.

[B] Represents the acquisition of the three hotels included in the Texas Portfolio as discussed above as if they had occurred on June 30, 2017. The combined contracted purchase price for the hotels is $59,600 plus initial franchise fees estimated at $375.

These acquisitions will be recorded under the purchase method of accounting. The total consideration being paid to the seller of these hotels will be allocated to the hotel assets acquired at their fair value on the date of acquisition in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 805, Business Combinations. The allocation of fair value detailed in the table below is based on the Company’s preliminary estimates and is subject to change based on the final determination of the fair value of assets acquired.

 

Acquired Assets

  

Land

   $ 4,998  

Building and improvements

     49,265  

Site improvements

     1,736  

Furniture and equipment

     3,601  

Initial franchise fees

     375  
  

 

 

 

Contractual Purchase Price plus Franchise Fees Paid

   $ 59,975  
  

 

 

 

The Company expects that the Texas Portfolio acquisitions will be primarily financed with borrowings totaling $59,450 under the Company’s existing senior secured credit facility. The acquisitions will also be partially financed with the issuance of $150 in value of common units in the Company’s partnership, Condor Hospitality Limited Partnership (“CHLP”) with the initial franchise fees paid in cash.

The Company’s senior secured credit facility (“the credit facility”) is dated March 1, 2017 and was entered into with KeyBank National Association, as administrative agent and lender, KeyBanc Capital Markets Inc. and The Huntington National Bank, as joint lead arrangers, and other lenders and agents party thereto. The facility is guaranteed by the Company and its material subsidiaries that do not have stand-alone financing. Borrowings bear interest based on a leverage-based pricing grid, at the Company’s option, at either LIBOR plus a spread ranging from 2.25% to 3.00% (depending on leverage) or a base rate plus a spread ranging from 1.25% to 2.00% (depending on leverage). The facility matures on March 1, 2020 and has two one-year extension options subject to certain conditions, including the completion of specific capital achievements. The facility contains customary representations and warranties, covenants and events of default. An interest rate of 3.7%, the current rate on the credit facility as of June 30, 2017, was utilized for the purpose of these pro forma financials in relation to the Texas Portfolio acquisitions.


Condor Hospitality Trust, Inc. and Subsidiaries

Unaudited Pro Forma Consolidated Statement of Operations

For the Six Months Ended June 30, 2017

(In thousands, except per share amounts)

 

     [AA]     [BB]     [CC]        
     Historical
Condor
    Home2 Suites
Acquisitions
    Texas Portfolio
Acquisitions
    Pro Forma
Condor
 

Revenue

        

Room rentals and other hotel services

   $ 24,613       3,612       5,709     $ 33,934  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Expenses

        

Hotel and property operations

     16,837       2,035       3,410       22,282  

Depreciation and amortization

     2,820       736       1,006       4,562  

General and administrative

     3,003       —         —         3,003  

Acquisition and terminated transactions

     717       —         —         717  

Terminated equity transactions

     343       —         —         343  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     23,720       2,771       4,416       30,907  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     893       841       1,293       3,027  

Net gain on disposition of assets

     4,849       —         —         4,849  

Equity in earnings of joint venture

     136       —         —         136  

Net gain on derivatives and convertible debt

     402       —         —         402  

Other expenses, net

     (40     —         —         (40

Interest expense

     (2,063     (713     (1,090     (3,866

Loss on debt extinguishment

     (800     —         —         (800

Impairment loss

     (750     —         —         (750
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings from continuing operations before income taxes

     2,627       128       203       2,958  

Income tax expense

     (35     —         —         (35
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings from continuing operations

     2,592       128       203       2,923  

Earnings from continuing operations attributible to noncontrolling interests

     (17     (17     (26     (60
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings from continuing operations attributable to controlling interest

     2,575       111       177       2,863  

Dividends declared and undeclared and in kind dividends deemed on preferred stock

     (11,874     —         —         (11,874
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings (loss) from continuing operations attributable to common shareholders

   $ (9,299     111       177     $ (9,011
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share

        

Continuing operations - Basic

   $ (1.28       $ (1.24

Continuing operations - Diluted

   $ (1.28       $ (1.24

See accompanying notes and management’s assumptions to unaudited pro forma consolidated financial statements.


Condor Hospitality Trust, Inc. and Subsidiaries

Unaudited Pro Forma Consolidated Statement of Operations

For the Year Ended December 31, 2016

(In thousands, except per share amounts)

 

     [AA]     [BB]     [CC]        
     Historical
Condor
    Home2 Suites
Acquisitions
    Texas Portfolio
Acquisitions
    Pro Forma
Condor
 

Revenue

        

Room rentals and other hotel services

   $ 50,647       15,364       5,226     $ 71,237  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Expenses

        

Hotel and property operations

     37,092       8,555       3,607       49,254  

Depreciation and amortization

     5,190       3,037       901       9,128  

General and administrative

     5,792       —         —         5,792  

Acquisition and terminated transactions

     550       —         —         550  

Terminated equity transactions

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     48,624       11,592       4,508       64,724  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     2,023       3,772       718       6,513  

Net gain on disposition of assets

     23,132       —         —         23,132  

Equity in loss of joint venture

     (244     —         —         (244

Net gain on derivatives and convertible debt

     6,377       —         —         6,377  

Other income, net

     55       —         —         55  

Interest expense

     (4,710     (3,061     (923     (8,694

Loss on debt extinguishment

     (2,187     —         —         (2,187

Impairment loss

     (1,477     —         —         (1,477
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings (loss) from continuing operations before income taxes

     22,969       711       (205     23,475  

Income tax expense

     (125     —         —         (125
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings (loss) from continuing operations

     22,844       711       (205     23,350  

Loss (earnings) from continuing operations attributible to noncontrolling interests

     (706     (575     165       (1,116
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings (loss) from continuing operations attributable to controlling interest

     22,138       136       (40     22,234  

Dividends declared and undeclared and in kind dividends deemed on preferred stock

     (20,748     —         —         (20,748
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings (loss) from continuing operations attributable to common shareholders

   $ 1,390       136       (40   $ 1,486  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share

        

Continuing operations - Basic

   $ 1.82         $ 1.95  

Continuing operations - Diluted

   $ 0.78         $ 0.83  

See accompanying notes and management’s assumptions to unaudited pro forma consolidated financial statements.


NOTES AND MANAGEMENT ASSUMPTIONS TO UNAUDITED

PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS

(IN THOUSANDS, EXCEPT SHARE AMOUNTS AND PER SHARE DATA)

[AA] Represents the Company’s unaudited consolidated statement of operations for the six months ended June 30, 2017 in our Quarterly Report on Form 10-Q as filed with the SEC on August 8, 2017 and the consolidated statement of operations for the year ended December 31, 2016 in our Pre-Effective Amendment No. 2 to Registration Statement on Form S-11/A (333-213080) filed with the SEC on March 20, 2017.

[BB] Represents the operations of the four Home2 Suites hotel acquisitions giving effect to the acquisitions as if they had occurred on January 1, 2016. The combined purchase price for the hotels was $73,750 plus initial franchise fees of $600.

Revenues and hotel and property operations expenses are based on historical financial statements for the hotels for the respective periods after adjusting those numbers for specific verifiable and continuing changes in operating expenses (differences in management fees charged to the hotels historically and the post-acquisition contracts entered into by the Company) as well as pro forma adjustments to depreciation and interest expense. These four hotels were in operation for the entirety of all periods presented.

Pro forma depreciation and amortization is based on the post-acquisition depreciable basis of the investment in hotel properties per the final purchase accounting performed for the acquisitions with asset lives of 40 years for buildings and improvements, 5 to 18 years for site improvements, 5 years for furniture and equipment, and the remaining term of the franchise agreement for franchise fees. These acquisitions were recorded under the purchase method of accounting. The total consideration being paid to the seller of these hotels was allocated to the hotel assets acquired at their fair value on the date of acquisition in accordance with FASB ASC 805, Business Combinations as detailed in the table below:

 

Acquired Assets

  

Land

   $ 4,822  

Building and improvements

     61,650  

Site improvements

     1,920  

Furniture and equipment

     5,260  

Franchise fees

     600  
  

 

 

 

Total investment in hotel properties

     74,252  

Intangible asset - franchise fees

     98  
  

 

 

 

Contractual Purchase Price plus Franchise Fees Paid

   $ 74,350  
  

 

 

 

The Home2 Suites portfolio acquisition was partially financed with borrowings under the credit facility totaling $54,602 (related to the Round Rock, Lexington, and Tallahassee properties) and the assumption of existing secured indebtedness of $9,096 (related to the Southaven property). The acquisitions were also partially financed with the issuance of $200 in value of common units in CHLP, which totaled 800,000 common units.

The assumed loan related to the Southaven property is payable to the U.S. Bank National Association, as Trustee for Morgan Stanley Bank of America Merrill Lynch Trust 2014-C-18, Commercial Mortgage Pass-Through Certificates, Series 2014-C-18, bears interest at a fixed rate of 4.54%, requires monthly principal and interest payments of $48, and matures on August 1, 2024. The loan is non-recourse to the Company, except for certain customary carve-outs which are guaranteed by the Company

Interest expense adjustments include interest expense as well as the amortization of deferred financing costs related to the drawdown of the credit facility and the loan assumed at the time of the acquisitions as described above. An interest rate of 4.8%, the rate on the credit facility as of the time of these acquisitions, was utilized for the purpose of these pro forma financials related to the Home2 Suites acquisitions. If the variable rate of the credit facility were to increase by 1/8%, the annual increase in interest expense would be $68 related to the Home2 Suites acquisitions.

[CC] Represents the operations of three Texas Portfolio hotel acquisitions giving effect to the acquisitions as if they had occurred on January 1, 2016. Revenues and hotel and property operations expenses are based on


historical financial statements for the hotels for the respective periods after adjusting those numbers for specific verifiable and continuing changes in operating expenses (differences between estimated management fees and those charged to the hotels historically) as well as pro forma adjustments to depreciation and interest expense. The Fairfield Inn & Suites El Paso has been in operation for the entirety of all periods presented, the TownePlace Suites Austin has been in operation since January 3, 2017, and the Residence Inn Austin has been in operation since August 3, 2016.

Pro forma depreciation and amortization is based on the post-acquisition depreciable basis of the investment in hotel properties per the final purchase accounting performed for the acquisitions with asset lives of 40 years for buildings and improvements, 5 to 20 years for site improvements, 5 to 6 years for furniture and equipment, and the remaining term of the franchise agreement for franchise fees. The purchase accounting for the Texas Portfolio is discussed in Note [B] above. Pro forma depreciation expense was adjusted to take into account the opening date of each hotel as discussed above.

Interest expense adjustments include interest expense related to the estimated drawdown of the credit facility at the time of the acquisitions as described in Note [B] above. Pro forma interest expense was adjusted to include interest beginning at the opening date of each hotel as discussed above. If the variable rate of the facility were to increase by 1/8%, the annual increase in interest expense would be $74 related to the Texas Portfolio acquisitions.