UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): May 1, 2019
CHATHAM LODGING TRUST
(Exact name of Registrant as specified in its charter)
Maryland | 001-34693 | 27-1200777 |
(State or Other Jurisdiction of Incorporation or Organization) | (Commission File Number) | (I.R.S. Employer Identification No.) |
222 Lakeview Avenue, Suite 200 West Palm Beach, Florida | 33401 |
(Address of principal executive offices) | (Zip Code) |
(561) 802-4477
(Registrant’s telephone number, including area code)
(Registrant's Former Address)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b.2 of this chapter).
Emerging growth company ¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act ¨
Item 2.02 Results of Operations and Financial Condition.
On May 1, 2019, Chatham Lodging Trust issued a press release announcing its results of operations for the three months ended March 31, 2019. A copy of the press release is attached hereto as Exhibit 99.1 to this report and is incorporated herein by reference.
In accordance with General Instruction B.2 of Form 8-K, the information in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section.
Furthermore, the information in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed to be incorporated by reference into any filing or other document pursuant to the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing or document.
Item 9.01 Financial Statements and Exhibits.
Press Release Dated May 1, 2019 Announcing First Quarter 2019 Results
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
CHATHAM LODGING TRUST | ||||
May 1, 2019 | By: | /s/ Jeremy B. Wegner | ||
Name: Jeremy B. Wegner | ||||
Title: Senior Vice President and Chief Financial Officer | ||||
Exhibit Index
Exhibit No. | Description | |
Press Release Dated May 1, 2019 Announcing First Quarter 2019 Results | ||
For Immediate Release | Exhibit 99.1 |
Contact: | |
Dennis Craven (Company) | Chris Daly (Media) |
Chief Operating Officer | Daly Gray, Inc. |
(561) 227-1386 | (703) 435-6293 |
Chatham Lodging Trust Announces First Quarter 2019 Results
Company Beats AFFO Guidance, RevPAR In-Line, Raises 2019 Guidance
WEST PALM BEACH, Fla., May 1, 2019-Chatham Lodging Trust (NYSE: CLDT), a lodging real estate investment trust (REIT) that invests in upscale, extended-stay hotels and premium-branded, select-service hotels and owns 137 hotels wholly or through joint ventures, today announced results for the first quarter ended March 31, 2019. The company also updated its full-year guidance for 2019 and provided 2019 second quarter guidance.
First Quarter 2019 Key Metrics
• | Portfolio Revenue per Available Room (RevPAR) - Declined 1.0 percent to $121, compared to the 2018 first quarter, for Chatham’s 40, comparable wholly owned hotels (excludes the Residence Inn Charleston Summerville which opened in August 2018 and the Courtyard Dallas Downtown which opened in September 2018). Average daily rate (ADR) declined 1.5 percent to $159, and occupancy rose 0.5 percent to 76 percent. |
• | Net Income - Declined $1.3 million to $1.6 million, compared to the 2018 first quarter. Net income per diluted share was $0.03 versus $0.06 for the same period a year earlier. |
• | Adjusted EBITDA - Advanced $0.6 million, or 2.6 percent higher than the 2018 first quarter, to $27.0 million, exceeding the upper end of the company’s guidance of $26.4 million. |
• | Adjusted FFO - Lessened $0.3 million, to $16.2 million, versus $16.5 million in the 2018 first quarter. Adjusted FFO per diluted share was $0.34, above guidance of $0.30-$0.33 per share. |
• | Operating Margins -For its 40 comparable hotels, gross operating profit margins declined 50 basis points to 43.7 percent. Comparable Hotel EBITDA margins were 60 basis points lower at 35.5 percent. |
Consolidated Financial Results
The following chart summarizes the consolidated financial results for the three months ended March 31, 2019. RevPAR, ADR and occupancy for 2019 and 2018 are based on the 42 hotels owned as of March 31, 2019 ($ in millions, except per share, RevPAR, ADR, occupancy and margins):
Three Months Ended | |||
March 31, | |||
2019 | 2018 | ||
Net income | $1.6 | $2.9 | |
Diluted net income per common share | $0.03 | $0.06 | |
RevPAR | $120 | $122 | |
ADR | $159 | $162 | |
Occupancy | 76% | 76% | |
GOP Margin | 43.6% | 44.4% | |
Hotel EBITDA Margin | 35.3% | 36.3% | |
Adjusted EBITDA | $27.0 | $26.4 | |
AFFO | $16.2 | $16.5 | |
AFFO per diluted share | $0.34 | $0.36 | |
Dividends per share | $0.33 | $0.33 | |
Operating Results
“Overall, we are pleased with our first quarter results, delivering RevPAR in line with our guidance, while beating our adjusted EBITDA, AFFO and AFFO per share guidance, driven by higher than forecast operating margins,” Fisher highlighted. “We had strong RevPAR growth in some of our top markets during the quarter, especially our California markets, where corporate investment and employment growth remains healthy.”
Chatham’s six largest markets comprise approximately 60 percent of its hotel EBITDA. First quarter 2019 RevPAR performance for these key markets include:
• | Silicon Valley RevPAR improved 3.6 percent to $183 at its four hotels, despite renovations occurring at one of its Sunnyvale hotels. |
• | RevPAR at its two San Diego hotels increased 12.6 percent with its Downtown Gaslamp hotel producing RevPAR growth of 1.8 percent and its Mission Valley hotel benefitting from an easy comparison as the hotel was under renovation in the 2018 first quarter. |
• | Washington, D.C. RevPAR declined 5.3 percent as its three hotels were adversely impacted by the effects of the government shutdown, as well as the renovation at its Tysons, Va., hotel where RevPAR was down 8.0 percent. |
• | RevPAR at its three coastal hotels in Maine and New Hampshire advanced 3.9 percent, driven by strong leisure demand. |
• | At its four Houston hotels, RevPAR dropped 3.9 percent due to difficult comparisons to the prior year attributable to demand from Hurricane Harvey at its two West University hotels. |
• | The two Los Angeles-area hotels experienced a 2.0 percent RevPAR increase. |
Gross operating profit margins at its 40 comparable hotels, which excludes two hotels opened in 2018, declined 50 basis points to 43.7 percent.
“Given the RevPAR decline of 1.0 percent, we are encouraged that we were able to minimize margin erosion to only 50 basis points at our 40 comparable hotels,” said Dennis Craven, Chatham’s chief operating officer. “Our initiatives with our hotel management company, Island Hospitality, to enhance other revenue and closely manage our payroll and benefits costs, which remains the line item with the highest exposure to increase due to the strong economy and historically low unemployment, are working well.”
On a per occupied room basis at its 40 comparable Island-managed hotels, payroll and benefits costs increased 2.7 percent in the 2019 first quarter.
“Continuing a positive trend since midway through 2018, on a per occupied room basis, the rate of increase in payroll and benefits has been declining. In fact, this is the first quarter in a very long time that our year-over-year increase was below 3 percent,” Craven stated.
Strategic Capital Recycling Program and Hotel Investments
During the first quarter, the company substantially completed the renovations of the Homewood Suites Farmington, Conn., the Residence Inn Sunnyvale, Calif., (#1), and Residence Inn Tysons Corner, Va. Also during the quarter, the company commenced renovations of the Residence Inn Dedham, Mass. and expects to complete the Dedham renovation in the 2019 second quarter.
Capital Markets & Capital Structure
As of March 31, 2019, the company had net debt of $588.0 million (total consolidated debt less unrestricted cash). Total debt outstanding was $599.2 million at an average interest rate of 4.6 percent, comprised of $502.2 million of fixed-rate mortgage debt at an average interest rate of 4.7 percent and $97.0 million outstanding on the company’s $250 million senior unsecured revolving credit facility, which currently carries a 4.6 percent interest rate.
Chatham’s leverage ratio was approximately 35.1 percent on March 31, 2019, based on the ratio of the company’s net debt to hotel investments at cost. The weighted average maturity date for Chatham’s fixed-rate debt is February 2024, with the earliest maturity in 2021. As of March 31, 2019, Chatham’s proportionate share of joint venture debt and unrestricted cash was $165.4 million and $2.7 million, respectively. At Chatham’s current leverage level, the borrowing cost under its credit facility is LIBOR plus 1.65 percent.
On March 31, 2019, as defined in the company’s credit agreement, Chatham’s fixed charge coverage ratio, including its interest in the two joint venture portfolios with Colony NorthStar, was 3.3 times, and total net debt to trailing 12-month corporate EBITDA was 5.7 times. Excluding its interest in the two joint ventures, Chatham’s fixed charge coverage ratio was 3.6 times, and net debt to trailing 12-month corporate EBITDA was 5.1 times.
Joint Venture Investments
During the 2019 first quarter, the Innkeepers and Inland joint ventures contributed Adjusted EBITDA and Adjusted FFO of approximately $3.2 million and $0.7 million, respectively, compared to the 2018 first quarter Adjusted EBITDA and FFO of approximately $3.1 million and $0.9 million, respectively. Adjusted EBITDA and Adjusted FFO were $0.1 million and $0.2 million, respectively, above the company’s previous guidance for the quarter. Adjusted EBITDA increased slightly due to improved hotel operating results, and the year-over-year decrease in adjusted FFO is primarily attributable to increased interest expense attributable to higher LIBOR borrowing rates.
Dividend
Chatham currently pays a monthly dividend of $0.11 per common share. Chatham’s estimated 2019 dividend per share of $1.32 represents approximately 71 percent of adjusted FFO per share based upon the midpoint of its 2019 guidance.
2019 Guidance
The company provides guidance, but does not undertake to update it for any developments in its business. Achievement of the results is subject to the risks disclosed in the company’s filings with the Securities and Exchange Commission.
The company’s 2019 guidance reflects the following assumptions:
• | Industrywide RevPAR growth of 1 to 2.5 percent in 2019 |
◦ | Marriott International forecast North American RevPAR growth of 1 to 3 percent; Hilton Hotels & Resorts estimated systemwide RevPAR growth of 1 to 3 percent |
◦ | STR projected industry RevPAR growth of 2.3 percent |
• | RevPAR range is adversely impacted by approximately 65 basis points due to non-recurring demand related to the Boston area gas explosions in the 2018 fourth quarter |
• | Renovations commencing at the following hotels: |
◦ | Residence Inn Dedham, Mass. in the first quarter |
◦ | Residence Inn San Mateo, Calif., Residence Inn Houston and Hampton Inn and Suites Houston, Texas, during the second quarter |
◦ | Residence Inn Fort Lauderdale, Fla., during the third quarter |
◦ | Residence Inn Sunnyvale, Calif., #2, in the fourth quarter |
• | No additional acquisitions, dispositions, debt or equity issuance |
Q2 2019 | 2019 Forecast | |||||||
RevPAR | $144 to $145 | $132 to $135 | ||||||
RevPAR growth (40 comparable hotels) | 0.5% to 1.5% | -1.5% to 0.5% | ||||||
Total hotel revenue | $88.0 to $89.0 M | $326.5 to $332.5 M | ||||||
Net income | $12.2 to $13.6 M | $25.3 to $29.6 M | ||||||
Net income per diluted share | $0.26 to $0.29 | $0.53 to $0.63 | ||||||
Adjusted EBITDA | $38.6 to $40.0 M | $130.2 to $134.7 M | ||||||
Adjusted FFO | $27.3 to $28.7 M | $85.4 to $89.7 M | ||||||
Adjusted FFO per diluted share | $0.58 to $0.61 | $1.80 to $1.90 | ||||||
Hotel EBITDA margins | 41.1% to 41.9% | 37.9% to 38.3% | ||||||
Corporate cash administrative expenses | $2.4 M | $9.6 M | ||||||
Corporate non-cash administrative expenses | $1.3 M | $4.8 M | ||||||
Interest expense (excluding fee amortization) | $7.1 M | $28.3 M | ||||||
Non-cash amortization of deferred fees | $0.3 M | $1.2 M | ||||||
Chatham’s share of JV EBITDA | $4.8 to $5.2 M | $15.9 to $16.7 M | ||||||
Chatham’s share of JV FFO | $2.2 to $2.6 M | $5.5 to $6.3 M | ||||||
Weighted average shares/units outstanding | 47.3 M | 47.3 M | ||||||
Funds from operations (FFO), Adjusted FFO (AFFO), EBITDA, Adjusted EBITDA and Hotel EBITDA margins are non-GAAP financial measures within the meaning of the rules of the Securities and Exchange Commission. See the discussion included in this press release for information regarding these non-GAAP financial measures. | ||
Earnings Call
The company will hold its first quarter 2019 conference later today at 10:00 a.m. Eastern Time. Shareholders and other interested parties may listen to a simultaneous webcast of the conference call on the Internet by logging onto either www.chathamlodgingtrust.com or www.streetevents.com or may participate in the conference call by dialing 1-877-407-0789 and referencing Chatham Lodging Trust. A recording of the call will be available by telephone until 11:59 p.m. ET on Wednesday, May 8, 2019, by dialing 1-844-512-2921, reference number 13689472. A replay of the conference call will be posted on Chatham’s website.
About Chatham Lodging Trust
Chatham Lodging Trust is a self-advised, publicly-traded real estate investment trust focused primarily on investing in upscale, extended-stay hotels and premium-branded, select-service hotels. The company owns interests in 137 hotels totaling 18,783 rooms/suites, comprised of 42 properties it wholly owns with an aggregate of 6,283 rooms/suites in 15 states and the District of Columbia and a minority investment in two joint ventures that own 95 hotels with an aggregate of 12,500 rooms/suites. Additional information about Chatham may be found at chathamlodgingtrust.com.
Non-GAAP Financial Measures
Included in this press release are certain “non-GAAP financial measures,” within the meaning of Securities and Exchange Commission (SEC) rules and regulations, that are different from measures calculated and presented in accordance with GAAP (generally accepted accounting principles). The company considers the following non-GAAP financial measures useful to investors as key supplemental measures of its operating performance: (1) FFO, (2) Adjusted FFO, (3) EBITDA, (5) EBITDAre
(6) Adjusted EBITDA and (7) Adjusted Hotel EBITDA. These non-GAAP financial measures should be considered along with, but not as alternatives to, net income or loss as prescribed by GAAP as a measure of its operating performance.
FFO As Defined by NAREIT and Adjusted FFO
The company calculates FFO in accordance with standards established by the National Association of Real Estate Investment Trusts (NAREIT), which defines FFO as net income or loss (calculated in accordance with GAAP), excluding gains or losses from sales of real estate, impairment write-downs, the cumulative effect of changes in accounting principles, plus depreciation and amortization (excluding amortization of deferred financing costs), and after adjustments for unconsolidated partnerships and joint ventures following the same approach. The company believes that the presentation of FFO provides useful information to investors regarding its operating performance because it measures its performance without regard to specified non-cash items such as real estate depreciation and amortization, gain or loss on sale of real estate assets and certain other items that the company believes are not indicative of the property level performance of its hotel properties. The company believes that these items reflect historical cost of its asset base and its acquisition and disposition activities and are less reflective of its ongoing operations, and that by adjusting to exclude the effects of these items, FFO is useful to investors in comparing its operating performance between periods and between REITs that also report using the NAREIT definition.
The company calculates Adjusted FFO by further adjusting FFO for certain additional items that are not addressed in NAREIT’s definition of FFO, including other charges (2018 includes expenses related to the previously planned Silicon Valley expansions that the Company is no longer actively pursuing), losses on the early extinguishment of debt and similar items related to its unconsolidated real estate entities that it believes do not represent costs related to hotel operations. The company believes that Adjusted FFO provides investors with another financial measure that may facilitate comparisons of operating performance between periods and between REITs that make similar adjustments to FFO.
EBITDA, EBITDAre, Adjusted EBITDA and Adjusted Hotel EBITDA
The company calculates EBITDA for purposes of the credit facility debt as net income or loss excluding: (1) interest expense; (2) provision for income taxes, including income taxes applicable to sale of assets; (3) depreciation and amortization; and (4) unconsolidated real estate entity items including interest, depreciation and amortization excluding gains and losses from sales of real estate. The company believes EBITDA is useful to investors in evaluating and facilitating comparisons of its operating performance because it helps investors compare the company’s operating performance between periods and between REITs by removing the impact of its capital structure (primarily interest expense) and asset base (primarily depreciation and amortization) from its operating results. In addition, the company uses EBITDA as one measure in determining the value of hotel acquisitions and dispositions.
The company calculates EBITDAre in accordance with NAREIT guidelines, which defines EBITDAre as net income or loss excluding interest expense, income tax expense, depreciation and amortization expense, gains or losses from sales of real estate, impairment, and adjustments for unconsolidated joint ventures. We believe that the presentation of EBITDAre provides useful information to investors regarding the Company's operating performance and can facilitate comparisons of operating performance between periods and between REITs.
The company calculates Adjusted EBITDA by further adjusting EBITDA for certain additional items, including other charges (2018 includes expenses related to the previously planned Silicon Valley expansions that the Company is no longer actively pursuing), losses on the early extinguishment of debt, amortization of non-cash share-based compensation and similar items related to its unconsolidated real estate entities, which it believes are not indicative of the performance of its underlying hotel properties entities. The company believes that Adjusted EBITDA provides investors with another financial measure that may facilitate comparisons of operating performance between periods and between REITs that report similar measures.
Adjusted Hotel EBITDA is defined as net income before interest, income taxes, depreciation and amortization, corporate general and administrative, impairment loss, loss on early extinguishment of debt, interest and other income and income or loss from unconsolidated real estate entities. The Company presents Adjusted Hotel EBITDA because the Company believes it is useful to investors in comparing its hotel operating performance between periods and comparing its Adjusted Hotel EBITDA margins to those of our peer companies. Adjusted Hotel EBITDA represents the results of operations for its wholly owned hotels only.
Although the company presents FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and Adjusted Hotel EBITDA because it believes they are useful to investors in comparing the company’s operating performance between periods and between REITs that report similar measures, these measures have limitations as analytical tools. Some of these limitations are:
• | FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and Adjusted Hotel EBITDA do not reflect the company’s cash expenditures, or future requirements, for capital expenditures or contractual commitments; |
• | FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and Adjusted Hotel EBITDA do not reflect changes in, or cash requirements for, the company’s working capital needs; |
• | FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and Adjusted Hotel EBITDA do not reflect funds available to make cash distributions; |
• | EBITDA, EBITDAre, Adjusted EBITDA and Adjusted Hotel EBITDA do not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on the company’s debts; |
• | Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may need to be replaced in the future, and FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and Adjusted Hotel EBITDA do not reflect any cash requirements for such replacements; |
• | Non-cash compensation is and will remain a key element of the company’s overall long-term incentive compensation package, although the company excludes it as an expense when evaluating its ongoing operating performance for a particular period using adjusted EBITDA; |
• | Adjusted FFO, Adjusted EBITDA and Adjusted Hotel EBITDA do not reflect the impact of certain cash charges (including acquisition transaction costs) that result from matters the company considers not to be indicative of the underlying performance of its hotel properties; and |
• | Other companies in the company’s industry may calculate FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and Adjusted Hotel EBITDA differently than the company does, limiting their usefulness as a comparative measure. |
In addition, FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and Adjusted Hotel EBITDA do not represent cash generated from operating activities as determined by GAAP and should not be considered as alternatives to net income or loss, cash flows from operations or any other operating
performance measure prescribed by GAAP. FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and Adjusted Hotel EBITDA are not measures of the Company’s liquidity. Because of these limitations, FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and Adjusted Hotel EBITDA should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP. The Company compensates for these limitations by relying primarily on its GAAP results and using FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and Adjusted Hotel EBITDA only supplementally. The Company’s consolidated financial statements and the notes to those statements included elsewhere are prepared in accordance with GAAP.
The company’s reconciliation of FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and Adjusted Hotel EBITDA to net income attributable to common shareholders, as determined under GAAP, is set forth below.
Forward-Looking Statement Safe Harbor
Note: This press release contains forward-looking statements within the meaning of federal securities regulations. These forward-looking statements are identified by their use of terms and phrases such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "should," "plan," "predict," "project," "will," "continue" and other similar terms and phrases, including references to assumption and forecasts of future results. Forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors which 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: national and local economic and business conditions, including the effect on travel of potential terrorist attacks, that will affect occupancy rates at the company’s hotels and the demand for hotel products and services; operating risks associated with the hotel business; risks associated with the level of the company’s indebtedness and its ability to meet covenants in its debt agreements; relationships with property managers; the company’s ability to maintain its properties in a Fourth-class manner, including meeting capital expenditure requirements; the company’s 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; the company’s ability to complete acquisitions and dispositions; and the company’s ability to continue to satisfy complex rules in order for the company to remain a REIT for federal income tax purposes and other risks and uncertainties associated with the company’s business described in the company's filings with the SEC. 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 information in this release is as of the date hereof, 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.
CHATHAM LODGING TRUST
Consolidated Balance Sheets
(In thousands, except share and per share data)
March 31, 2019 | December 31, 2018 | ||||||
(unaudited) | |||||||
Assets: | |||||||
Investment in hotel properties, net | $ | 1,372,077 | $ | 1,373,773 | |||
Cash and cash equivalents | 11,199 | 7,192 | |||||
Restricted cash | 21,342 | 25,145 | |||||
Investment in unconsolidated real estate entities | 20,857 | 21,545 | |||||
Right of use asset, net | 22,936 | — | |||||
Hotel receivables (net of allowance for doubtful accounts of $281 and $264, respectively) | 5,221 | 4,495 | |||||
Deferred costs, net | 4,917 | 5,070 | |||||
Prepaid expenses and other assets | 5,504 | 2,431 | |||||
Deferred tax asset, net | 58 | 58 | |||||
Total assets | $ | 1,464,111 | $ | 1,439,709 | |||
Liabilities and Equity: | |||||||
Mortgage debt, net | $ | 500,568 | $ | 506,316 | |||
Revolving credit facility | 97,000 | 32,000 | |||||
Accounts payable and accrued expenses | 30,184 | 31,692 | |||||
Distributions and losses in excess of investments of unconsolidated real estate entities | 10,086 | 6,582 | |||||
Lease liability, net | 25,623 | — | |||||
Distributions payable | 5,733 | 5,846 | |||||
Total liabilities | 669,194 | 582,436 | |||||
Commitments and contingencies | |||||||
Equity: | |||||||
Shareholders’ Equity: | |||||||
Preferred shares, $0.01 par value, 100,000,000 shares authorized and unissued at December 31, 2018 and 2017 | — | — | |||||
Common shares, $0.01 par value, 500,000,000 shares authorized; 46,571,005 and 46,525,652 shares issued and outstanding at March 31, 2019 and 2018, respectively | 466 | 465 | |||||
Additional paid-in capital | 897,161 | 896,286 | |||||
Retained earnings (distributions in excess of retained earnings) | (113,039 | ) | (99,285 | ) | |||
Total shareholders’ equity | 784,588 | 797,466 | |||||
Noncontrolling interests: | |||||||
Noncontrolling interest in Operating Partnership | 10,329 | 9,952 | |||||
Total equity | 794,917 | 807,418 | |||||
Total liabilities and equity | $ | 1,464,111 | $ | 1,389,854 | |||
CHATHAM LODGING TRUST
Consolidated Statements of Operations
(In thousands, except share and per share data)
(unaudited)
For the three months ended | |||||||
March 31, | |||||||
2019 | 2018 | ||||||
Revenue: | |||||||
Room | $ | 68,085 | $ | 66,251 | |||
Food and beverage | 2,427 | 2,098 | |||||
Other | 3,676 | 3,027 | |||||
Cost reimbursements from unconsolidated real estate entities | 1,491 | 1,539 | |||||
Total revenue | 75,679 | 72,915 | |||||
Expenses: | |||||||
Hotel operating expenses: | |||||||
Room | 15,570 | 14,553 | |||||
Food and beverage | 2,009 | 1,740 | |||||
Telephone | 433 | 459 | |||||
Other hotel operating | 939 | 721 | |||||
General and administrative | 6,167 | 6,033 | |||||
Franchise and marketing fees | 5,932 | 5,525 | |||||
Advertising and promotions | 1,533 | 1,565 | |||||
Utilities | 2,750 | 2,699 | |||||
Repairs and maintenance | 3,611 | 3,624 | |||||
Management fees | 2,544 | 2,437 | |||||
Insurance | 338 | 333 | |||||
Total hotel operating expenses | 41,826 | 39,689 | |||||
Depreciation and amortization | 12,772 | 12,036 | |||||
Property taxes, ground rent and insurance | 6,166 | 5,775 | |||||
General and administrative | 3,514 | 3,622 | |||||
Other charges | 17 | (14 | ) | ||||
Reimbursed costs from unconsolidated real estate entities | 1,491 | 1,539 | |||||
Total operating expenses | 65,786 | 62,647 | |||||
Operating income before gain (loss) on sale of hotel property | 9,893 | 10,268 | |||||
Gain (loss) on sale of hotel property | — | (17 | ) | ||||
Operating income | 9,893 | 10,251 | |||||
Interest and other income | 55 | 2 | |||||
Interest expense, including amortization of deferred fees | (7,197 | ) | (6,631 | ) | |||
Loss from unconsolidated real estate entities | (1,123 | ) | (754 | ) | |||
Income before income tax expense | 1,628 | 2,868 | |||||
Income tax expense | — | — | |||||
Net income | 1,628 | 2,868 | |||||
Net income attributable to noncontrolling interests | (15 | ) | (20 | ) | |||
Net income attributable to common shareholders | $ | 1,613 | $ | 2,848 | |||
Income per Common Share - Basic: | |||||||
Net income attributable to common shareholders | $ | 0.03 | $ | 0.06 | |||
Income per Common Share - Diluted: | |||||||
Net income attributable to common shareholders | $ | 0.03 | 0.06 | ||||
Weighted average number of common shares outstanding: | |||||||
Basic | 46,556,710 | 45,753,792 | |||||
Diluted | 46,734,958 | 46,022,690 | |||||
Distributions paid per common share: | $ | 0.33 | $ | 0.33 | |||
CHATHAM LODGING TRUST
FFO and EBITDA
(In thousands, except share and per share data)
For the three months ended | |||||||
March 31, | |||||||
2019 | 2018 | ||||||
Funds From Operations (“FFO”): | |||||||
Net income | $ | 1,628 | $ | 2,868 | |||
Loss on sale of hotel property | — | 17 | |||||
Depreciation | 12,710 | 11,978 | |||||
Adjustments for unconsolidated real estate entity items | 1,818 | 1,678 | |||||
FFO attributable to common share and unit holders | 16,156 | 16,541 | |||||
Other charges | 17 | (14 | ) | ||||
Adjustments for unconsolidated real estate entity items | — | 12 | |||||
Adjusted FFO attributable to common share and unit holders | $ | 16,173 | $ | 16,539 | |||
Weighted average number of common shares and units | |||||||
Basic | 46,966,901 | 46,085,461 | |||||
Diluted | 47,145,149 | 46,354,359 | |||||
For the three months ended | |||||||
March 31, | |||||||
2019 | 2018 | ||||||
Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”): | |||||||
Net income | $ | 1,628 | $ | 2,868 | |||
Interest expense | 7,197 | 6,631 | |||||
Depreciation and amortization | 12,772 | 12,036 | |||||
Adjustments for unconsolidated real estate entity items | 4,355 | 3,908 | |||||
EBITDA | 25,952 | 25,443 | |||||
Loss on sale of hotel property | — | 17 | |||||
EBITDAre | 25,952 | 25,460 | |||||
Other charges | 17 | (14 | ) | ||||
Adjustments for unconsolidated real estate entity items | — | (11 | ) | ||||
Share based compensation | 1,059 | 918 | |||||
Adjusted EBITDA | $ | 27,028 | $ | 26,353 | |||
CHATHAM LODGING TRUST
ADJUSTED HOTEL EBITDA
(In thousands, except share and per share data)
For the three months ended | ||||||||
March 31, | ||||||||
2019 | 2018 | |||||||
Net Income | $ | 1,628 | $ | 2,868 | ||||
Add: | Interest expense | 7,197 | 6,631 | |||||
Depreciation and amortization | 12,772 | 12,036 | ||||||
Corporate general and administrative | 3,514 | 3,622 | ||||||
Other charges | 17 | — | ||||||
Loss from unconsolidated real estate entities | 1,123 | 754 | ||||||
Loss on sale of hotel property | — | 17 | ||||||
Less: | Interest and other income | (55 | ) | (2 | ) | |||
Other charges | — | (14 | ) | |||||
Adjusted Hotel EBITDA | $ | 26,196 | $ | 25,912 | ||||