Host Hotels & Resorts, Inc. Reports Results of Operations for the Third Quarter of 2009
More News related to HST
- Argus Upgrades Host Hotels (HST) to Buy
- Trading Review for Fannie Mae Issued by InvestorSoup.com
- Baird Downgrades Host Hotels (HST) to Underperform
- Host Hotels (HST) Beats Q3 Estimates by 4c; Higher Revenue
- Host Hotels & Resorts, Inc. Reports Results of Operations for the Third Quarter of 2009
BETHESDA, Md., Oct. 14 /PRNewswire-FirstCall/ -- Host Hotels & Resorts, Inc. (NYSE: HST), the nation's largest lodging real estate investment trust (REIT), today announced its results of operations for the third quarter ended September 11, 2009.
(Logo: http://www.newscom.com/cgi-bin/prnh/20060417/HOSTLOGO )
-- Total revenue decreased $227 million, or 19.9%, to $912 million for the third quarter and $719 million, or 20.2%, to $2,839 million for year-to-date 2009 as compared to last year.
-- Net loss was $58 million for the third quarter of 2009 compared to net income of $47 million for the third quarter of 2008. For year-to-date 2009, net loss was $187 million compared to net income of $303 million for year-to-date 2008. Loss per diluted share was $.09 for the third quarter of 2009 compared to earnings per diluted share of $.09 in 2008. For year-to-date 2009, loss per diluted share was $.33 compared to earnings per diluted share of $.53 for year-to-date 2008.
Operating results for 2008 and 2009 were affected by an increase in non-cash interest expense related to the Company's exchangeable debentures, as well as non-cash impairment charges recorded in the first half of 2009, partially offset by gains associated with hotel dispositions. The net effect of these items on loss per diluted share was an increase in earnings of $6 million, or $.01 per diluted share for both the third quarter of 2009 and 2008. The net effect of these items was a decrease in earnings of $111 million, or $.20 per diluted share for year-to-date 2009, and an increase in earnings of $3 million, or $.01 per diluted share, for year-to-date 2008.
-- Funds from Operations (FFO) per diluted share was $.11 for the third quarter of 2009 compared to $.31 per diluted share for the third quarter of 2008. FFO per diluted share was also affected by the non-cash interest expense for all periods presented and non-cash impairment charges for the first half of 2009. FFO per diluted share was reduced by $.01 for the third quarter of 2009 due to non-cash interest expense. For year-to-date 2009, FFO per diluted share was $.33 compared to $1.19 per diluted share for year-to-date 2008. The net effect of these non-cash charges decreased FFO per diluted share by $.24 and $.02 for year-to-date 2009 and 2008, respectively.
-- Adjusted EBITDA, which is Earnings before Interest Expense, Income Taxes, Depreciation, Amortization and other items, decreased $131 million to $139 million for the third quarter and $381 million to $570 million for year-to-date 2009 when compared to last year.
For further detail of the transactions affecting net income, earnings per diluted share and FFO per diluted share, refer to the notes to the "Reconciliation of Net Income to EBITDA, Adjusted EBITDA and FFO per Diluted Share."
Adjusted EBITDA, FFO per diluted share and comparable hotel adjusted operating profit margins (discussed below) are non-GAAP (generally accepted accounting principles) financial measures within the meaning of the rules of the Securities and Exchange Commission (SEC). See the discussion included in this press release for information regarding these non-GAAP financial measures.
OPERATING RESULTS
Comparable hotel RevPAR decreased 21.3% and 22.3% for third quarter and year-to-date 2009 compared to 2008. Comparable hotel adjusted operating profit margins decreased 685 basis points and 560 basis points for the third quarter and year-to-date 2009, respectively. For further detail, see "Notes to the Financial Information."
BALANCE SHEET
As of September 11, 2009, the Company had in excess of $1 billion of cash and cash equivalents and $600 million of available capacity under its credit facility. During the third quarter, the Company used proceeds from financing transactions completed in the first half of 2009, the proceeds from asset dispositions and available cash to complete the following debt transactions:
-- Repaid the $210 million term loan outstanding under its credit facility;
-- Repaid the $135 million mortgage debt secured by the Westin Kierland;
-- Repaid the $175 million mortgage debt secured by the San Diego Hotel &
Marina; and
-- Repurchased approximately $49 million face amount of its 2.625%
Exchangeable Senior Debentures ("2007 Debentures") for approximately $42
million and recorded a gain on the repurchases of $2 million.
Beginning in August 2009, the Company initiated a continuous equity offering program under which it may sell shares of common stock in at-the-market transactions over time. The Company has issued approximately 13 million shares of common stock for net proceeds of $130 million under this program, of which $22 million was received subsequent to the end of the quarter.
DISPOSITIONS
During the third quarter, the Company sold four non-core properties: the 253-room Washington Dulles Marriott Suites, the 448-room Sheraton Stamford, the 430-room Boston Marriott Newton and the 353-room Hanover Marriott, for approximately $90 million and recorded a gain of $9 million on the sales. The Company sold its remaining 3.6% limited partner interest in CBM Joint Venture Limited Partnership for approximately $13 million and recorded a gain of approximately $5 million, net of tax. The Company's results of operations include a $12 million tax benefit, or $.02 for both the loss per diluted share and FFO per diluted share, associated with the sale.
CAPITAL EXPENDITURES
Capital expenditures totaled approximately $63 million and $255 million for the quarter and year-to-date, which was a decline of approximately 59% and 45%, respectively, from the prior year. Return on investment (ROI) and repositioning projects accounted for approximately $40 million and $141 million for the third quarter and year-to-date 2009, respectively, of these expenditures. Significant projects completed during the year include the development of a 62,750 square foot ballroom at Swissotel Chicago for $52 million, the renovation of approximately 1,500 guest rooms at the Sheraton Boston, San Francisco Marriott Fisherman's Wharf and the Westin Tabor Center and the $8 million renovation of the 51,000 square foot Palms Ballroom at the Orlando World Center Marriott Resort and Convention Center.
DIVIDEND
Consistent with the previously announced guidance, and subsequent to quarter end, the Company declared a special common dividend of $.25 per share payable on December 18, 2009 to stockholders of record on November 6, 2009. The Board of Directors has determined to pay this special dividend with cash, shares of common stock or a combination of cash and shares of common stock based on stockholder elections, provided that the cash component of this dividend will be approximately 10% of the aggregate dividend, or $0.025 per share. The Company previously suspended its regular quarterly dividend; however, it intends to continue paying a cash dividend on its preferred stock.
2009 OUTLOOK
The current recessionary climate, and its effect on business and leisure travel, continues to hinder the Company's ability to predict future operating results. However, assuming that comparable hotel RevPAR were to decline approximately 20% to 22% for the full year 2009, the Company would anticipate that operating profit margins under GAAP would decrease approximately 1,180 basis points to 1,260 basis points and its comparable hotel adjusted operating profit margins would decrease approximately 600 basis points to 640 basis points. Based upon these parameters, the Company would estimate the following would occur for full year 2009:
-- loss per diluted share should be approximately $.42 to $.47;
-- net loss should be approximately $250 million to $282 million;
-- FFO per diluted share should be approximately $.46 to $.51 (including
the effect of the deduction of $131 million in non-cash impairment
charges and $27 million of non-cash interest expense on the exchangeable
debentures, as well as the net gains on debt extinguishments of $8
million, which reduced FFO per diluted share by $.25); and
-- Adjusted EBITDA should be approximately $760 million to $800 million.
ABOUT HOST HOTELS & RESORTS
Host Hotels & Resorts, Inc. is an S&P 500 and Fortune 500 company and is the largest lodging real estate investment trust and one of the largest owners of luxury and upper upscale hotels. The Company currently owns 112 properties with approximately 62,000 rooms, and also holds a non-controlling interest in a joint venture that owns 11 hotels in Europe with approximately 3,500 rooms. Guided by a disciplined approach to capital allocation and aggressive asset management, the Company partners with premium brands such as Marriott®, Ritz-Carlton®, Westin®, Sheraton®, W®, St. Regis®, The Luxury Collection®, Hyatt®, Fairmont®, Four Seasons®, Hilton® and Swissotel®* in the operation of properties in over 50 major markets worldwide. For additional information, please visit the Company's website at www.hosthotels.com.
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 potential for terrorist attacks, that will 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 agreements; relationships with property managers; 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 complete acquisitions and dispositions; and our ability to continue to satisfy complex rules in order for us to remain a REIT for federal income tax purposes and other risks and uncertainties associated with our 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 October 13, 2009, 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 press release contains registered trademarks that are the exclusive property of their respective owners. None of the owners of these trademarks has any responsibility or liability for any information contained in this press release.
*** Tables to Follow ***
Host Hotels & Resorts, Inc., herein referred to as "we" or "Host," is a self-managed and self-administered real estate investment trust (REIT) that owns hotel properties. We conduct our operations as an umbrella partnership REIT through an operating partnership, Host Hotels & Resorts, L.P., or Host LP, of which we are the sole general partner. For each share of our common stock, Host LP has issued to us one unit of operating partnership interest, or OP Unit. When distinguishing between Host and Host LP, the primary difference is approximately 2% of the partnership interests in Host LP held by outside partners as of September 11, 2009, which is non-controlling interests in Host LP in our consolidated balance sheets and is included in net income/loss attributable to non-controlling interests in our consolidated statements of operations. Readers are encouraged to find further detail regarding our organizational structure in our annual report on Form 10K.
For information on our reporting periods and non-GAAP financial measures (including Adjusted EBITDA, FFO per diluted share and comparable hotel adjusted operating profit margin) which we believe is useful to investors, see the Notes to the Financial Information included in this release.
HOST HOTELS & RESORTS, INC.
Consolidated Balance Sheets (a)
(in millions, except shares and per share amounts)
September 11, December 31,
2009 2008
---- ----
(unaudited)
ASSETS
------
Property and equipment, net $10,336 $10,739
Due from managers 52 65
Investments in affiliates 144 229
Deferred financing costs, net 46 46
Furniture, fixtures and equipment
replacement fund 139 119
Other 282 200
Restricted cash 49 44
Cash and cash equivalents 1,019 508
----- ---
Total assets $12,067 $11,950
======= =======
LIABILITIES, NON-CONTROLLING INTERESTS AND EQUITY
-------------------------------------------------
Debt
Senior notes, including $822 million and
$916 million, respectively, net of
discount, of Exchangeable Senior
Debentures (b) $4,232 $3,943
Mortgage debt 1,221 1,436
Credit facility, including the $210
million term loan - 410
Other 86 87
-- --
Total debt 5,539 5,876
Accounts payable and accrued expenses 130 119
Other 201 183
--- ---
Total liabilities 5,870 6,178
----- -----
Non-controlling interests--Host Hotels &
Resorts, L.P. 124 158
Host Hotels & Resorts, Inc. stockholders'
equity:
Cumulative redeemable preferred stock
(liquidation preference $100 million) 50
million shares authorized; 4 million
shares issued and outstanding 97 97
Common stock, par value $.01, 1,050
million shares and 750 million shares
authorized, respectively; 617.7 million
shares and 525.3 million shares issued
and outstanding, respectively 6 5
Additional paid-in capital 6,517 5,868
Accumulated other comprehensive income 6 5
Deficit (575) (385)
---- ----
Total equity of Host Hotels &
Resorts, Inc. stockholders 6,051 5,590
Non-controlling interests-other
consolidated partnerships (c) 22 24
-- --
Total equity 6,073 5,614
----- -----
Total liabilities, non-controlling
interests and equity $12,067 $11,950
======= =======
(a) Our consolidated balance sheet as of September 11, 2009 has been
prepared without audit. Certain information and footnote disclosures
normally included in financial statements presented in accordance
with GAAP have been omitted.
(b) As a result of the adoption of a new accounting requirement for
convertible debt instruments that may be settled in cash upon
conversion (including partial cash settlement), the principal balance
for our Exchangeable Senior Debentures was reduced by $49 million
and $76 million as of September 11, 2009 and December 31, 2008,
respectively, with an offsetting increase to equity. The decline in
principal reflects the unamortized discount balance related to the
implementation of the new accounting requirement. The face amount of
the debentures was $876 million at September 11, 2009. See notes to
"Other Financial and Operating Data," for further discussion.
(c) As a result of the adoption of a new accounting requirement, non-
controlling interests of other consolidated partnerships (previously
referred to as "Interest of minority partners of other consolidated
partnerships") is now included as a separate component of equity.
HOST HOTELS & RESORTS, INC.
Consolidated Statements of Operations
(unaudited, in millions, except per share amounts)
Quarter ended Year-to-date ended
------------- ------------------
September 11, September 5, September 11, September 5,
2009 2008 2009 2008
---- ---- ---- ----
Revenues
Rooms $579 $736 $1,707 $2,179
Food and beverage 242 304 831 1,062
Other 69 77 225 238
-- -- --- ---
Total hotel sales 890 1,117 2,763 3,479
Rental income 22 22 76 79
-- -- -- --
Total revenues 912 1,139 2,839 3,558
--- ----- ----- -----
Expenses
Rooms 169 186 470 533
Food and beverage 205 249 634 781
Hotel departmental
expenses 263 305 765 873
Management fees 33 48 106 170
Other property-level
expenses 95 89 271 264
Depreciation and
amortization (b) 138 130 478 377
Corporate and other
expenses 19 14 51 45
Gain on insurance
settlement - - - (7)
--- --- --- --
Total operating
costs and
expenses 922 1,021 2,775 3,036
--- ----- ----- -----
Operating profit (loss) (10) 118 64 522
Interest income 1 4 5 13
Interest expense (c) (95) (90) (264) (262)
Net gains on property
transactions and other 11 - 13 2
Gain on foreign currency
transactions and
derivatives 1 - 5 -
Equity in earnings
(losses) of affiliates (b) (2) 1 (36) 3
-- --- --- ---
Income (loss)before
income taxes (94) 33 (213) 278
Benefit (provision) for
income taxes 25 (4) 29 (11)
-- -- -- ---
Income (loss) from
continuing operations (69) 29 (184) 267
Income (loss) from
discontinued operations 11 18 (3) 36
-- -- -- --
Net income (loss) (58) 47 (187) 303
Less: Net(income) loss
attributable to non-
controlling interests (d) 3 - 5 (18)
--- --- --- ---
Net income (loss)
attributable to
common stockholders (55) 47 (182) 285
Less: Dividends on
preferred stock (2) (2) (6) (6)
-- -- -- --
Net income (loss)
available to common
stockholders $(57) $45 $(188) $279
==== === ===== ====
Basic earnings (loss)
per common share:
Continuing
operations $(.11) $.05 $(.33) $.46
Discontinued
operations .02 .04 - .07
--- --- --- ---
Basic earnings (loss)
per common share $(.09) $.09 $(.33) $.53
===== ==== ===== ====
Diluted earnings (loss)
per common share:
Continuing
operations $(.11) $.05 $(.33) $.46
Discontinued
operations .02 .04 - .07
--- --- --- ---
Diluted earnings (loss)
per common share $(.09) $.09 $(.33) $.53
===== ==== ===== ====
(a) Our consolidated statements of operations presented above have been
prepared without audit. Certain information and footnote disclosures
normally included in financial statements presented in accordance
with GAAP have been omitted.
(b) During 2009, we identified several properties to be tested for
impairment based on certain triggering events, as prescribed by GAAP.
We tested these properties for impairment based on management's
estimate of expected future undiscounted cash flows over our
expected holding period. As a result, we recorded non-cash impairment
charges totaling $131 million in the first half of 2009 based on the
difference between the discounted cash flows and the carrying amount.
$66 million has been included in depreciation expense and $31 million
was included in discontinued operations for year-to-date 2009. The
remaining $34 million of impairment charges was for our investment
in the European joint venture, which is included in equity in
earnings (losses) of affiliates.
(c) The retroactive adoption of a new accounting requirement regarding
the exchangeable debentures increased interest expense by $6 million
and $7 million for the third quarter of 2009 and 2008, respectively,
and $19 million and $21 million for year-to-date 2009 and 2008,
respectively. Interest expense for year-to-date 2009 includes the $3
million gain on the first quarter repurchase of a portion of the
3.25% Exchangeable Senior Debentures issued in April 2004 (the "2004
Debentures") and the $2 million gain on the third quarter repurchase
of a portion of the 2007 Debentures. See notes to the "Reconciliation
of Net Income to EBITDA, Adjusted EBITDA and FFO per Diluted Share"
for further discussion.
(d) As a result of the adoption of a new accounting requirement, net
income attributable to non-controlling interests of Host LP and of
other non-consolidated partnerships are no longer included in the
determination of net income. Prior periods have been revised to
reflect this presentation. The net income attributable to non-
controlling interests is included in the net income available to
common stockholders; therefore, the implementation of this
requirement had no effect on our basic or diluted earnings per
share calculation.
Earnings per Common Share
(unaudited, in millions, except per share amounts)
Quarter ended Year-to-date ended
------------- ------------------
September 11, September 5, September 11, September 5,
2009 2008 2009 2008
---- ---- ---- ----
Net income (loss) $(58) $47 $(187) $303
Net (income) loss
attributable to
non-controlling
interests 3 - 5 (18)
Dividends on
preferred stock (2) (2) (6) (6)
-- -- -- --
Earnings (loss)
available to common
stockholders (57) 45 (188) 279
Assuming deduction
of gain recognized
for the repurchase
of 2004 Exchangeable
Senior Debentures (a) - - (2) -
--- --- -- ---
Diluted earnings (loss)
available to common
stockholders $(57) $45 $(190) $279
==== === ===== ====
Basic weighted
average shares
outstanding 606.1 519.3 568.7 520.8
Diluted weighted
average shares
outstanding (b) 606.1 519.6 570.1 521.2
Basic earnings (loss)
per share (c) $(.09) $.09 $(.33) $.53
Diluted earnings
(loss) per
share (c) (d) $(.09) $.09 $(.33) $.53
(a) During the first quarter of 2009, we repurchased $75 million face
amount of the 2004 Debentures with a carrying value of $72 million
for $69 million. The adjustments to dilutive earnings per common
share related to the 2004 Debentures repurchased during the year
include the $3 million gain on repurchase, net of interest expense
on the repurchased debentures.
(b) Dilutive securities may include shares granted under comprehensive
stock plans, preferred OP Units held by minority partners,
exchangeable debt securities and other non-controlling interests
that have the option to convert their limited partnership interests
to common OP Units. No effect is shown for any securities that are
anti-dilutive.
(c) Basic earnings per common share is computed by dividing net income
available to common stockholders by the weighted average number of
shares of common stock outstanding. Diluted earnings per common
share is computed by dividing net income available to common
stockholders, as adjusted for potentially dilutive securities, by
the weighted average number of shares of common stock outstanding
plus potentially dilutive securities.
(d) See notes to the "Reconciliation of Net Income to EBITDA, Adjusted
EBITDA and FFO per Diluted Share" for information on significant
items affecting diluted earnings per common share for which no
adjustments were made.
HOST HOTELS & RESORTS, INC.
Comparable Hotel Operating Data
(unaudited)
Comparable Hotels by Region (a)
As of Quarter ended
September 11, 2009 September 11, 2009
------------------- ------------------
Average
No. of No. of Average Occupancy
Properties Rooms Room Rate Percentages RevPAR
---------- ----- ---------- ----------- ------
Pacific 27 15,943 $158.93 75.6% $120.11
Mid-Atlantic 10 8,330 195.30 80.2 156.62
North
Central 14 6,204 129.60 68.8 89.17
Florida 9 5,677 144.33 58.1 83.84
DC Metro 12 5,416 164.33 76.7 126.11
New England 8 4,293 155.79 75.5 117.60
South
Central 9 5,687 128.42 64.1 82.38
Mountain 8 3,364 118.41 55.0 65.18
Atlanta 8 4,252 144.45 60.5 87.34
International 7 2,473 139.39 60.9 84.83
- -----
All Regions 112 61,639 155.00 70.2 108.85
=== ======
Quarter ended September 5, 2008
-------------------------------
Average Percent
Average Occupancy Change in
Room Rate Percentages RevPAR RevPAR
---------- ----------- ------ ------
Pacific $193.33 80.9% $156.43 (23.2)%
Mid-Atlantic 261.70 82.2 215.15 (27.2)
North
Central 153.95 72.7 111.91 (20.3)
Florida 165.06 67.8 111.95 (25.1)
DC Metro 175.45 80.4 140.98 (10.5)
New England 176.16 79.6 140.22 (16.1)
South
Central 142.39 62.7 89.31 (7.8)
Mountain 136.63 65.6 89.70 (27.3)
Atlanta 160.60 66.4 106.63 (18.1)
International 171.67 64.7 111.05 (23.6)
All Regions 184.96 74.8 138.34 (21.3)
As of Year-to-date
September 11,2009 ended September 11, 2009
----------------- ------------------------
Average
No. of No. of Average Occupancy
Properties Rooms Room Rate Percentages RevPAR
---------- ----- ---------- ----------- ------
Pacific 27 15,943 $172.35 68.6% $118.24
Mid-Atlantic 10 8,330 203.13 73.9 150.17
North
Central 14 6,204 129.12 60.6 78.24
Florida 9 5,677 189.56 65.0 123.22
DC Metro 12 5,416 190.83 75.4 143.89
New England 8 4,293 159.22 62.1 98.84
South
Central 9 5,687 144.63 64.8 93.72
Mountain 8 3,364 154.81 56.0 86.67
Atlanta 8 4,252 152.94 59.9 91.59
International 7 2,473 138.55 60.9 84.39
- -----
All Regions 112 61,639 169.81 66.4 112.73
=== ======
Year-to-date
ended September 5, 2008
-----------------------
Average Percent
Average Occupancy Change in
Room Rate Percentages RevPAR RevPAR
---------- ----------- ------ ------
Pacific $201.37 76.9% $154.86 (23.7)%
Mid-Atlantic 258.16 79.9 206.39 (27.2)
North
Central 151.19 66.5 100.48 (22.1)
Florida 218.67 75.6 165.31 (25.5)
DC Metro 197.28 76.4 150.75 (4.6)
New England 177.22 74.0 131.14 (24.6)
South
Central 160.63 68.9 110.60 (15.3)
Mountain 173.01 66.8 115.57 (25.0)
Atlanta 170.62 68.4 116.75 (21.5)
International 172.50 69.3 119.60 (29.4)
All Regions 196.76 73.7 145.05 (22.3)
Comparable Hotels by Property Type (a)
As of Quarter ended
September 11, 2009 September 11, 2009
------------------- ------------------
Average
No. of No. of Average Occupancy
Properties Rooms Room Rate Percentages RevPAR
---------- ----- ---------- ----------- ------
Urban 53 34,481 $166.19 75.3% $125.20
Suburban 32 12,121 130.21 62.6 81.56
Resort/
Conference 13 8,082 181.51 58.7 106.50
Airport 14 6,955 107.88 71.5 77.13
-- -----
All Types 112 61,639 155.00 70.2 108.85
=== ======
Quarter ended September 5, 2008
-------------------------------
Average Percent
Average Occupancy Change in
Room Rate Percentages RevPAR RevPAR
---------- ----------- ------ ------
Urban $200.16 77.8% $155.73 (19.6)%
Suburban 154.00 70.2 108.17 (24.6)
Resort/
Conference 209.98 67.3 141.32 (24.6)
Airport 130.89 76.6 100.25 (23.1)
All Types 184.96 74.8 138.34 (21.3)
As of Year-to-date
September 11,2009 ended September 11, 2009
------------------- ------------------------
Average
No. of No. of Average Occupancy
Properties Rooms Room Rate Percentages RevPAR
---------- ----- ---------- ----------- ------
Urban 53 34,481 $178.48 69.2% $123.54
Suburban 32 12,121 139.21 59.2 82.37
Resort/
Conference 13 8,082 221.67 63.7 141.28
Airport 14 6,955 116.70 68.0 79.41
-- -----
All Types 112 61,639 169.81 66.4 112.73
=== ======
Year-to-date
ended September 5,2008
----------------------
Average Percent
Average Occupancy Change in
Room Rate Percentages RevPAR RevPAR
---------- ----------- ------ ------
Urban $206.98 75.5% $156.25 (20.9)%
Suburban 159.30 67.7 107.87 (23.6)
Resort/
Conference 256.76 73.8 189.58 (25.5)
Airport 137.11 75.3 103.23 (23.1)
All Types 196.76 73.7 145.05 (22.3)
(a) See the notes to financial information for a discussion of
reporting periods and comparable hotel results.
HOST HOTELS & RESORTS, INC.
Comparable Hotel Operating Data
Schedule of Comparable Hotel Results (a)
(unaudited, in millions, except hotel statistics)
Quarter ended Year-to-date ended
------------- ------------------
September September September September
11, 2009 5, 2008 11, 2009 5, 2008
Number of hotels 112 112 112 112
Number of rooms 61,639 61,639 61,639 61,639
Percent change
in comparable
hotel RevPAR (21.3)% - (22.3)% -
Operating profit
margin under GAAP (b) (1.1)% 10.4% 2.3% 14.7%
Comparable hotel
adjusted operating
profit margin (b)(c) 16.3% 23.15% 21.0% 26.6%
Comparable hotel sales
Room $585 $743 $1,726 $2,224
Food and beverage 246 309 843 1,089
Other 71 79 231 251
-- -- --- ---
Comparable hotel
sales (d) 902 1,131 2,800 3,564
--- ----- ----- -----
Comparable hotel expenses
Room 171 188 473 542
Food and beverage 208 253 641 799
Other 39 45 112 133
Management fees, ground
rent and other costs 337 383 985 1,141
--- --- --- -----
Comparable hotel
expenses (e) 755 869 2,211 2,615
--- --- ----- -----
Comparable hotel adjusted
operating profit 147 262 589 949
Non-comparable hotel
results, net (f) - - 4 (4)
Office buildings and
select service
properties, net (g) - - - (1)
Depreciation and
amortization (138) (130) (478) (377)
Corporate and other
expenses (19) (14) (51) (45)
--- --- --- ---
Operating profit $(10) $118 $64 $522
==== ==== === ====
(a) See the notes to the financial information for discussion of non-GAAP
measures, reporting periods and comparable hotel results.
(b) Operating profit margins are calculated by dividing the applicable
operating profit by the related revenue amount. GAAP margins are
calculated using amounts presented in the consolidated statement of
operations. Comparable margins are calculated using amounts presented
in the above table.
(c) The decline in comparable hotel adjusted operating profit margins
includes the effect of the following two items of approximately 50
basis points for the quarter and year-to-date periods ended September
11, 2009. (1) The 2008 year-to-date comparable hotel operating profit
includes business interruption proceeds of approximately $5 million,
net of expenses, received in 2008 for the New Orleans Marriott which
had previously been non-comparable. We do not expect to receive any
business interruption proceeds in 2009. (2) We have incurred
additional expenses in 2009 due to the treatment of the ground lease
payments related to the New York Marriott Marquis. Since the
renegotiation of the ground lease on the New York Marriott Marquis in
1998, the ground lease payments have reduced the deferred ground rent
liability, and more recently, have been applied against the deferred
purchase price of the land. As a result, there was no operating
profit reduction for these payments. In 2009, a small portion of the
payments funded the deferred purchase price and the remainder of
approximately $5 million and $11 million for the quarter and year-to-
date, respectively, have been deducted from operating profit.
(d) The reconciliation of total revenues per the consolidated statements
of operations to the comparable hotel sales is as follows:
Quarter Year-to-date
ended ended
-------- -------------
September September September September
11, 2009 5, 2008 11, 2009 5, 2008
Revenues per
the
consolidated
statements of
operations $912 $1,139 $2,839 $3,558
Business
interruption
revenues for
comparable
hotels - - - 7
Hotel sales
for the
property for
which we
record rental
income, net 9 11 31 37
Rental income
for office
buildings and
select service
hotels (19) (19) (58) (58)
Adjustment for
hotel sales
for comparable
hotels to
reflect
Marriott's
fiscal year
for Marriott-
managed
hotels - - (12) 20
--- --- --- --
Comparable
hotel
sales $902 $1,131 $2,800 $3,564
==== ====== ====== ======
(e) The reconciliation of operating costs per the consolidated
statements of operations to the comparable hotel expenses is as
follows:
Quarter Year-to-date
ended ended
-------- -------------
September September September September
11, 2009 5, 2008 11, 2009 5, 2008
Operating
costs and
expenses per
the
consolidated
statements of
operations $922 $1,021 $2,775 $3,036
Hotel expenses
for the
property for
which we
record rental
income 9 11 32 39
Rent expense
for office
buildings and
select service
hotels (19) (19) (58) (59)
Adjustment for
hotel expenses
for comparable
hotels to
reflect
Marriott's
fiscal year
for Marriott-
managed
hotels - - (9) 14
Depreciation
and
amortization (138) (130) (478) (377)
Corporate and
other
expenses (19) (14) (51) (45)
Gain on
insurance
settlement - - - 7
--- --- --- ---
Comparable
hotel
expenses $755 $869 $2,211 $2,615
==== ==== ====== ======
(f) Non-comparable hotel results, net, includes the results of
operations of our non-comparable hotels whose operations are
included in our consolidated statements of operations as continuing
operations and the difference between the number of days of
operations reflected in the comparable hotel results and the
number of days of operations reflected in the consolidated
statements of operations.
(g) Represents rental income less rental expense for select service
properties and office buildings.
HOST HOTELS & RESORTS, INC.
Other Financial and Operating Data
(unaudited, in millions, except per share amounts)
September 11, December 31,
2009 2008
---- ----
Equity
------
Common shares outstanding 617.7 525.3
Common shares and minority held common
OP Units outstanding 629.5 540.4
Preferred OP Units outstanding .02 .02
Class E Preferred shares outstanding 4.0 4.0
Security pricing
----------------
Common (a) $10.55 $7.57
Class E Preferred (a) $24.11 $17.20
3 1/4% Exchangeable Senior Debentures (b) $996.82 $861.51
2 5/8% Exchangeable Senior Debentures (b) $892.27 $663.70
Dividends declared per share for calendar year
----------------------------------------------
Common (c) $.25 $.65
Class E Preferred (c) $1.66 $2.22
Debt
----
Series K senior notes, with a rate of 7 1/8%
Due November 2013 $725 $725
Series M senior notes, with a rate of 7% due
August 2012 344 348
Series O senior notes, with a rate of 6 3/8%
due March 2015 650 650
Series Q senior notes, with a rate of 6 3/4%
due June 2016 800 800
Series S senior notes, with a rate of 6 7/8%
due November 2014 497 497
Series T senior notes, with a rate of 9% due
May 2017 387 -
Exchangeable Senior Debentures, with a rate of
3 1/4% due April 2024 (d)(e) 320 383
Exchangeable Senior Debentures, with a rate of
2 5/8% due April 2027 (the "2007 Debentures")
(d)(e) 502 533
Senior notes, with rate of 10.0% due May 2012 7 7
--- ---
Total senior notes 4,232 3,943
Mortgage debt (non-recourse) secured by $1.5
billion and $2.1 billion of real estate
assets, with an average interest rate of 5.4%
and 6.2% at September 11, 2009 and December 31,
2008, respectively, maturing through December
2023 (f) 1,221 1,436
Credit facility, including the $210 million
term loan(g) - 410
Other 86 87
-- --
Total debt (h)(i) $5,539 $5,876
====== ======
Percentage of fixed rate debt 90% 88%
Weighted average interest rate 6.7% 6.4%
Weighted average debt maturity 4.6 years 4.6 years
Quarter ended Year-to-date ended
------------- ------------------
September 11, September 5, September 11, September 5,
2009 2008 2009 2008
---- ---- ---- ----
Hotel Operating
Statistics for
All Properties (j)
Average daily
rate $154.90 $184.53 $169.40 $195.80
Average
occupancy 70.0% 74.7% 66.2% 73.6%
RevPAR $108.49 $137.75 $112.09 $144.07
(a) Share prices are the closing price as reported by the New York Stock
Exchange.
(b) Amount reflects market price of a single $1,000 debenture as quoted
by Bloomberg L.P.
(c) On September 14, 2009, we declared a special common dividend of $.25
per share payable in cash, shares of common stock or a combination
of cash and shares of common stock based on stockholder elections,
provided that the cash component of the dividend will be
approximately 10%, or $0.025 per share, and a third quarter preferred
cash dividend of $.5546875 per share for our Class E cumulative
redeemable preferred stock.
(d) During the first quarter of 2009, we repurchased $75 million face
amount of the 2004 Debentures with a carrying value of $72 million
for $69 million. We recorded a gain on repurchase of approximately
$3 million. During the third quarter of 2009, we repurchased
approximately $49 million face amount of the 2007 Debentures with a
carrying value of $44 million for $42 million. We recorded a gain on
repurchase of approximately $2 million.
(e) During the first quarter of 2009, we adopted a new accounting
requirement that issuers of cash-settled exchangeable debentures must
separately account for the liability and equity components in a
manner that will reflect the entity's nonconvertible debt borrowing
rate on the instrument's issuance date. Therefore, we are required
to record the debt components of the debentures at fair value as of
the date of issuance with the adjustment to additional paid-in
capital and amortize the resulting discount as an increase to
interest expense over the expected life of the debt. This treatment
has been applied retroactively to all periods presented. The
principal balance for our 2004 and 2007 Debentures was reduced by
$49 million and $76 million as of September 11, 2009 and December 31,
2008, respectively, which reflects the remaining unamortized
discount balance at these dates. The discounts will be amortized
through the first date at which the holders can require Host to
repurchase the debentures for cash (April 2010 for the 2004
Debentures and March 2012 for the 2007 Debentures). The retroactive
adoption of the standard increased interest expense by $6 million
and $7 million for the third quarter of 2009 and 2008, respectively,
and $19 million and $21 million for year-to-date 2009 and 2008,
respectively. The face amount of the 2004 and 2007 Debentures is
$325 million and $551 million at September 11, 2009.
(f) The assets securing mortgage debt represents the book value of real
estate assets, net of accumulated depreciation. These amounts do not
represent the current market value of the assets.
(g) Currently, we have $600 million of available capacity under the
revolver portion of the credit facility. We repaid the $210 million
term loan during the quarter.
(h) In accordance with GAAP, total debt includes the debt of entities
that we consolidate, but do not own 100% of the interests, and
excludes the debt of entities that we do not consolidate, but have a
non-controlling ownership interest and record our investment therein
under the equity method of accounting. As of September 11, 2009, our
non-controlling partners' share of consolidated debt is $68 million
and our share of debt in unconsolidated investments is $339 million.
(i) Total debt as of September 11, 2009 and December 31, 2008 includes
net (discounts)/premiums of $(66) million and $(86) million,
respectively.
(j) The operating statistics reflect all consolidated properties as of
September 11, 2009 and September 5, 2008, respectively. The operating
statistics include the results of operations for five properties
sold in 2009 and two properties sold as of September 5, 2008 prior
to their disposition.
HOST HOTELS & RESORTS, INC.
Reconciliation of Net Income to EBITDA, Adjusted EBITDA
and Funds From Operations per Diluted Share
(unaudited, in millions, except per share amounts)
Quarter Year-to-date
ended ended
-------- -------------
September September September September
11, 2009 5, 2008 11, 2009 5, 2008
Net income (loss) $(58) $47 $(187) $303
Interest expense 95 90 264 262
Depreciation and
amortization 138 130 413 377
Income taxes (25) 4 (29) 11
Discontinued
operations (a) - 4 5 12
- - - --
EBITDA 150 275 466 965
Gains on dispositions (18) (13) (35) (23)
Non-cash impairment
charges - - 131 -
Amortization of
deferred gains (1) (1) (4) (3)
Equity investment
adjustments:
Equity in
earnings of
affiliates 2 (1) 2 (3)
Pro rata EBITDA
of equity
investments 7 12 18 29
Consolidated
partnership
adjustments:
Pro rata EBITDA
attributable to
non-controlling
partners in other
consolidated
partnerships (1) (2) (8) (14)
-- -- -- ---
Adjusted EBITDA $139 $270 $570 $951
==== ==== ==== ====
Quarter Year-to-date
ended ended
-------- -------------
September September September September
11, 2009 5, 2008 11, 2009 5, 2008
Net income (loss) $(58) $47 $(187) $303
Less: Net
(income) loss
attributable to
non- controlling
interests 3 - 5 (18)
Dividends
on
preferred
stock (2) (2) (6) (6)
-- -- -- --
Net income (loss)
available to common
stockholders (57) 45 (188) 279
Adjustments:
Gains on
dispositions, net
of taxes (14) (13) (31) (23)
Amortization of
deferred gains
and other
property
transactions, net
of taxes (1) (1) (4) (3)
Depreciation and
amortization (b) 138 133 417 387
Partnership
adjustments 1 5 1 21
FFO of non-
controlling
interests of Host LP (1) (7) (4) (27)
Adjustments for
dilutive securities (c):
Assuming conversion of
2004 Exchangeable
Senior Debentures - 8 - 22
Assuming deduction of
gain recognized for
the repurchase of
2004 Exchangeable
Debentures (d) - - (2) -
--- --- -- ---
Diluted FFO (c)(e) $66 $170 $189 $656
=== ==== ==== ====
Diluted weighted
average shares
outstanding (c)(e) 607.5 550.8 571.1 552.4
Diluted FFO per
share (c)(e) $.11 $.31 $.33 $1.19
(a) Reflects the interest expense, depreciation and amortization and
income taxes included in discontinued operations.
(b) In accordance with the guidance on FFO per diluted share provided
by the National Association of Real Estate Investment Trusts, we
do not adjust net income for the non-cash impairment charges when
determining our FFO per diluted share.
(c) FFO per diluted share in accordance with NAREIT is adjusted for the
effects of dilutive securities. Dilutive securities may include
shares granted under comprehensive stock plans, preferred OP Units
held by non-controlling partners, exchangeable debt securities and
other non-controlling interests that have the option to convert
their limited partnership interest to common OP Units. No effect is
shown for securities if they are anti-dilutive.
(d) During the first quarter of 2009, we repurchased $75 million face
amount of the 2004 Debentures with a carrying value of $72 million
for $69 million. The adjustments to dilutive FFO related to the 2004
Debentures repurchased during the year include the $3 million gain
on repurchase, net of interest expense on the repurchased debentures.
(e) FFO per diluted share and earnings per diluted share were
significantly affected by certain transactions, the effects of which
are shown in the table below (in millions, except per share amounts):
Quarter ended Quarter ended
September 11, 2009 September 5, 2008
------------------ -----------------
Net Income Net Income
(Loss) FFO (Loss) FFO
------ --- ------ ---
Gain (loss) on dispositions,
net of taxes $14 $- $13 $-
Non-cash interest expense - 2007
Debentures (1) (4) (4) (4) (4)
Non-cash interest expense - 2004
Debentures (2) (2) (2) (3) -
Gain (loss) on debt
extinguishments (4) (2) (2) - -
(Gain) loss attributable to
non-controlling interests (5) - - - 1
--- --- --- ---
Total $6 $(8) $6 $(3)
== === == ===
Diluted shares 606.1 607.5 519.6 550.8
Per diluted share $.01 $(.01) $.01 $-
==== ===== ==== ==
Year-to-date ended Year-to-date ended
September 11, 2009 September 5, 2008
------------------ -----------------
Net Income Net Income
(Loss) FFO (Loss) FFO
------ --- ------ ---
Gain on dispositions,
net of taxes $31 $- $24 $-
Non-cash interest expense - 2007
Debentures (1) (12) (12) (11) (11)
Non-cash interest expense - 2004
Debentures (2
Related Categories
Press Releases
Stocks Mentioned
Related Entities
-0.10Sign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!
