Close

Form 8-K/A Summit Hotel Properties, For: Oct 20

June 20, 2016 8:49 AM EDT

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K/A

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): October 20, 2015

 

SUMMIT HOTEL PROPERTIES, INC.

(Exact Name of Registrant as Specified in its Charter)

 

Maryland

 

001-35074

 

27-2962512

(State or Other Jurisdiction
of Incorporation or Organization)

 

(Commission File Number)

 

(I.R.S. Employer Identification No.)

 

12600 Hill Country Boulevard, Suite R-100

Austin, Texas 78738

(Address of Principal Executive Offices) (Zip Code)

 

(512) 538-2300
(Registrants’ telephone number, including area code)

 

Not applicable

(Former name or former address, if changed since last report.)

 

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:

 

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Explanatory Note

 

On October 20, 2015, Summit Hotel Properties, Inc. (the “Company”) filed a Current Report on Form 8-K (the “Initial Form 8-K”) to report the sale of 10 hotel properties to affiliates of American Realty Capital Hospitality Trust, Inc. (“ARCH”) and the pending sales of an additional 16 hotels to ARCH pursuant to two agreements, as amended, between the Company and ARCH (collectively, the “ARCH Agreements”) to sell a portfolio of 26 hotels containing an aggregate of 2,793 guestrooms to ARCH for an aggregate purchase price of approximately $347.4 million.  The hotel properties included in the ARCH Agreements were sold or are currently pending sale as follows:

 

 

 

 

 

Sales

 

 

 

 

 

Sale Tranche

 

Number of Hotels

 

Price

 

Guestrooms

 

Date Sold

 

 

 

 

 

(in millions)

 

 

 

 

 

Completed Dispositions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tranche 1

 

10 hotels

 

$

150.1

 

1,090

 

October 15, 2015

 

Tranche 3

 

6 hotels

 

$

108.3

 

707

 

February 11, 2016

 

Tranche 2

 

1 hotel(1)

 

$

8.6

 

136

 

June 1, 2016

 

Tranche 2

 

1 hotel(1)

 

$

5.9

 

119

 

June 7, 2016

 

 

 

 

 

 

 

 

 

 

 

Pending Dispositions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tranche 2

 

8 hotels

 

$

77.2

 

741

 

Expected to be sold on or before December 30, 2016

 

 


(1) These hotels were sold to buyers other than ARCH pursuant to a letter agreement dated February 11, 2016 between the Company and ARCH which allows the Company to continue to market for sale the Tranche 2 properties to unrelated third party buyers.

 

Additionally, the Company reported the completed or pending acquisitions at the time of the filing of the Initial Form 8-K of the following hotels:

 

 

 

 

 

Purchase

 

 

 

 

 

Franchise/Brand

 

Location

 

Price

 

Guestrooms

 

Date Acquired

 

 

 

 

 

(in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Completed Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hampton Inn

 

Boston (Norwood), MA

 

$

24.0

 

139

 

June 18, 2015

 

Hotel Indigo

 

Asheville, NC

 

$

35.0

 

115

 

June 30, 2015

 

Residence Inn by Marriott

 

Branchburg, NJ

 

$

25.7

 

101

 

July 24, 2015

 

Residence Inn by Marriott

 

Baltimore (Hunt Valley), MD

 

$

31.1

 

141

 

July 24, 2015

 

Hyatt House

 

Miami, FL

 

$

39.0

 

156

 

October 19, 2015

 

Courtyard by Marriott

 

Atlanta (Decatur), GA

 

$

44.0

 

179

 

October 20, 2015

 

Courtyard by Marriott

 

Nashville, TN

 

$

71.0

 

226

 

January 19, 2016

 

Residence Inn by Marriott

 

Atlanta, GA

 

$

38.0

 

160

 

January 20, 2016

 

 

2



 

In the Initial Form 8-K, the Company presented unaudited pro forma condensed combined financial statements relating to the acquisitions and dispositions described above as of June 30, 2015 and for the year ended December 31, 2014 and the six months ended June 30, 2015.  The Company is amending the Initial Form 8-K with the filing of this Current Report on Form 8-K/A to update the unaudited pro forma condensed combined financial statements as of March 31, 2016 and for the year ended December 31, 2015 and the three months ended March 31, 2016.

 

The financial information in Exhibit 99.1 with respect to the acquired hotels and pending acquisitions has not been audited and is based on information received from the respective sellers of these hotel properties.

 

The unaudited pro forma condensed combined balance sheet at March 31, 2016 included in Exhibit 99.1 adjusts the Company’s historical consolidated balance sheet for the dispositions of the hotel properties described above in this Explanatory Note that have been or are expected to be completed subsequent to March 31, 2016 (the “Pro Forma Transactions”) as if the Pro Forma Transactions had been completed on March 31, 2016.   No pro forma adjustments have been made to the Company’s historical consolidated balance sheet as of March 31, 2016 for acquisitions or dispositions of hotel properties that occurred prior to March 31, 2016 (the “Completed Transactions”) as the balance sheet information related to the Completed Transactions is already included in the Company’s historical consolidated balance sheet at March 31, 2016.

 

The unaudited pro forma condensed combined statements of operations for the three months ended March 31, 2016 and the year ended December 31, 2015 included in Exhibit 99.1 combine the Company’s historical consolidated statements of income with the historical statements of operations of the completed and pending acquisitions and dispositions described above in this Explanatory Note as if the transactions had been completed on January 1, 2015.

 

The historical financial information included in Exhibit 99.1 is adjusted in the pro forma condensed combined financial information to give effect to pro forma events that are (1) directly attributable to the transactions described herein, (2) factually supportable, and (3) with respect to the condensed combined statements of operations, expected to have a continuing effect on the Company’s combined results of operations.  Please refer to the “Notes to Unaudited Pro Forma Condensed Combined Financial Information” included in Exhibit 99.1.

 

The unaudited pro forma condensed combined financial information is not necessarily indicative of or intended to represent the results that would have been achieved had the transactions been consummated as of the dates indicated or that may be achieved in the future.  The Company’s actual results reported in periods following the completion of the transactions may differ significantly from those reflected in these updated unaudited pro forma condensed combined financial information.

 

The updated unaudited pro forma condensed combined financial information should be read in conjunction with the information provided in the Company’s Current Report on Form 8-K dated October 20, 2015, Current Report on Form 8-K/A dated January 4, 2016 and the historical consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015 and Quarterly Report on Form 10-Q for the quarter ended March 31, 2016.

 

3



 

Forward Looking Statements

 

The Current Report on Form 8-K/A contains statements that are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws.  These forward-looking statements are based upon the Company’s expectations, but these statements are not guaranteed to occur.  Investors should not place undue reliance upon forward-looking statements.  These statements relate to, among other things, the Company’s pending sale of hotels to ARCH.  No assurances can be given that the transactions will be completed when expected, on the terms described or at all.  These actions are subject to numerous conditions, many of which are beyond the control of the Company, including, without limitation, general economic conditions, market conditions and other factors, including those set forth in the Risk Factors section of the Company’s periodic reports and other documents filed with the Securities and Exchange Commission (the “SEC”).  Copies are available on the SEC’s website, www.sec.gov.  The Company undertakes no obligation to update these statements after the date of this Current Report on Form 8-K/A.

 

Item 9.01              Financial Statements and Exhibits.

 

(a)         Pro forma financial information

 

Updated pro forma financial information of the Company relating to the acquisition and disposition of the hotels referenced in the Explanatory Note above is attached hereto as Exhibit 99.1 and incorporated by reference herein.

 

(d)           Exhibits

 

99.1        Updated Unaudited Pro Forma Condensed Combined Financial Information for Summit Hotel Properties, Inc.

 

4



 

SIGNATURE

 

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 thereunto duly authorized.

 

 

SUMMIT HOTEL PROPERTIES, INC.

 

 

 

By:

/s/ Christopher R. Eng

 

Name: Christopher R. Eng

Dated: June 20, 2016

Title: Executive Vice President, General Counsel, Chief Risk Officer and Secretary

 

5


Exhibit 99.1

 

SUMMIT HOTEL PROPERTIES, INC.

UNAUDITED PRO FORMA CONDENSED COMBINED

BALANCE SHEET

AS OF MARCH 31, 2016

(in thousands)

 

 

 

Historical

 

Pro Forma

 

Pro Forma

 

 

 

Summit Hotel

 

Adjustments

 

Summit Hotel

 

 

 

Properties, Inc.

 

(see Note 2a)

 

Properties, Inc.

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in hotel properties, net

 

$

1,434,015

 

$

 

$

1,434,015

 

Land held for development

 

5,742

 

 

5,742

 

Assets held for sale

 

86,785

 

(79,960

)

6,825

 

Investment in real estate loans, net

 

17,664

 

 

17,664

 

Cash and cash equivalents

 

33,972

 

(240

)

33,732

 

Restricted cash

 

24,775

 

 

24,775

 

Trade receivables, net

 

15,009

 

(533

)

14,476

 

Prepaid expenses and other

 

6,258

 

(143

)

6,115

 

Deferred charges, net

 

3,842

 

 

3,842

 

Other assets

 

9,375

 

 

9,375

 

Total assets

 

$

1,637,437

 

$

(80,876

)

$

1,556,561

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Debt, net of debt issuance costs

 

$

697,298

 

$

(78,765

)

$

618,533

 

Accounts payable

 

3,782

 

(50

)

3,732

 

Accrued expenses and other

 

43,112

 

(2,294

)

40,818

 

Derivative financial instruments

 

2,443

 

 

2,443

 

Total liabilities

 

746,635

 

(81,109

)

665,526

 

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

 

Preferred stock

 

84

 

 

84

 

Common stock

 

872

 

 

872

 

Additional paid-in capital

 

894,482

 

 

894,482

 

Accumulated other comprehensive loss

 

(2,294

)

 

(2,294

)

Accumulated deficit and distributions

 

(6,495

)

234

 

(6,261

)

Total stockholders’ equity

 

886,649

 

234

 

886,883

 

Non-controlling interests in Operating Partnership

 

4,153

 

(1

)

4,152

 

Total equity

 

890,802

 

233

 

891,035

 

Total liabilities and equity

 

$

1,637,437

 

$

(80,876

)

$

1,556,561

 

 

See Notes to Unaudited Pro Forma Condensed Combined Financial Information

 



 

SUMMIT HOTEL PROPERTIES, INC.

UNAUDITED PRO FORMA CONDENSED COMBINED

STATEMENT OF OPERATIONS

FOR THE THREE MONTHS ENDED MARCH 31, 2016

(in thousands, except per share amounts)

 

 

 

 

 

Historical

 

 

 

 

 

 

 

 

 

Noble Completed

 

 

 

 

 

 

 

Historical

 

Acquisitions -

 

Pro Forma

 

Pro Forma

 

 

 

Summit Hotel

 

2016

 

Adjustments

 

Summit Hotel

 

 

 

Properties, Inc.

 

(2 Hotels)

 

(see Note 2b)

 

Properties, Inc.

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Room

 

$

110,595

 

$

636

 

$

(8,893

)

$

102,338

 

Other hotel operations revenue

 

7,487

 

104

 

(342

)

7,249

 

Total revenues

 

118,082

 

740

 

(9,235

)

109,587

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Hotel operating expenses:

 

 

 

 

 

 

 

 

 

Room

 

27,269

 

157

 

(2,452

)

24,974

 

Other direct

 

16,240

 

269

 

(1,646

)

14,863

 

Other indirect

 

30,629

 

44

 

(2,530

)

28,143

 

Total hotel operating expenses

 

74,138

 

470

 

(6,628

)

67,980

 

Depreciation and amortization

 

18,143

 

 

436

 

18,579

 

Corporate general and administrative

 

4,579

 

 

 

4,579

 

Hotel property acquisition costs

 

554

 

 

 

554

 

Total expenses

 

97,414

 

470

 

(6,192

)

91,692

 

Operating income

 

20,668

 

270

 

(3,043

)

17,895

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Interest expense

 

(7,483

)

 

995

 

(6,488

)

Gain on disposal of assets, net

 

36,780

 

 

(36,763

)

17

 

Other income (expense)

 

340

 

 

81

 

421

 

Total other expense, net

 

29,637

 

 

(35,687

)

(6,050

)

Income from continuing operations before income taxes

 

50,305

 

270

 

(38,730

)

11,845

 

Income tax expense

 

(1,571

)

 

 

(1,571

)

Net income

 

48,734

 

270

 

(38,730

)

10,274

 

Less - Income attributable to Operating Partnership

 

(249

)

 

196

 

(53

)

Net income before preferred dividends

 

48,485

 

270

 

(38,534

)

10,221

 

Preferred dividends

 

(4,147

)

 

 

(4,147

)

Net income attributable to common stockholders

 

$

44,338

 

$

270

 

$

(38,534

)

$

6,074

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic and diluted net income per share

 

$

0.51

 

 

 

 

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

86,360

 

 

 

 

 

86,360

 

Diluted

 

87,170

 

 

 

 

 

87,170

 

 

See Notes to Unaudited Pro Forma Condensed Combined Financial Information

 



 

SUMMIT HOTEL PROPERTIES, INC.

UNAUDITED PRO FORMA CONDENSED COMBINED

STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2015

(in thousands, except per share amounts)

 

 

 

 

 

Historical Noble Portfolio

 

Historical

 

 

 

 

 

 

 

 

 

 

 

Completed

 

Completed

 

Residence Inn

 

Historical

 

 

 

 

 

 

 

Historical

 

Acquisitions -

 

Acquisitions -

 

Portfolio

 

Additional

 

Pro Forma

 

Pro Forma

 

 

 

Summit Hotel

 

2015

 

2016

 

Acquisition

 

Acquisitions

 

Adjustments

 

Summit Hotel

 

 

 

Properties, Inc.

 

(2 Hotels)

 

(2 Hotels)

 

(2 Hotels)

 

(2 Hotels)

 

(see Note 2c)

 

Properties, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Room

 

$

436,202

 

$

12,793

 

$

18,056

 

$

6,073

 

$

5,665

 

$

(79,783

)

$

399,006

 

Other hotel operations revenue

 

27,253

 

1,844

 

2,233

 

121

 

571

 

(3,006

)

29,016

 

Total revenues

 

463,455

 

14,637

 

20,289

 

6,194

 

6,236

 

(82,789

)

428,022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Room

 

109,844

 

2,606

 

3,430

 

1,127

 

877

 

(20,147

)

97,737

 

Other direct

 

64,010

 

4,894

 

6,070

 

1,557

 

2,890

 

(12,015

)

67,406

 

Other indirect

 

121,974

 

1,180

 

1,631

 

703

 

382

 

(21,604

)

104,266

 

Total hotel operating expenses

 

295,828

 

8,680

 

11,131

 

3,387

 

4,149

 

(53,766

)

269,409

 

Depreciation and amortization

 

64,052

 

2,282

 

3,997

 

512

 

 

1,409

 

72,252

 

Corporate general and administrative

 

21,204

 

 

 

 

 

 

21,204

 

Hotel property acquisition costs

 

1,246

 

 

 

 

 

 

1,246

 

Loss on impairment of assets

 

1,115

 

 

 

 

 

 

1,115

 

Total expenses

 

383,445

 

10,962

 

15,128

 

3,899

 

4,149

 

(52,357

)

365,226

 

Operating income

 

80,010

 

3,675

 

5,161

 

2,295

 

2,087

 

(30,432

)

62,796

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(30,414

)

 

 

(279

)

 

1,699

 

(28,994

)

Gain on disposal of assets, net

 

65,067

 

 

 

 

 

(66,344

)

(1,277

)

Other income (expense)

 

11,146

 

48

 

3

 

 

 

259

 

11,456

 

Total other expense, net

 

45,799

 

48

 

3

 

(279

)

 

(64,386

)

(18,815

)

Income from continuing operations before income taxes

 

125,809

 

3,723

 

5,164

 

2,016

 

2,087

 

(94,818

)

43,981

 

Income tax expense

 

(553

)

 

 

 

 

 

(553

)

Net income

 

125,256

 

3,723

 

5,164

 

2,016

 

2,087

 

(94,818

)

43,428

 

Less - Income attributable to Operating Partnership

 

(819

)

 

 

 

 

542

 

(277

)

Net income before preferred dividends

 

124,437

 

3,723

 

5,164

 

2,016

 

2,087

 

(94,276

)

43,151

 

Preferred dividends

 

(16,588

)

 

 

 

 

 

(16,588

)

Net income attributable to common stockholders

 

$

107,849

 

$

3,723

 

$

5,164

 

$

2,016

 

$

2,087

 

$

(94,276

)

$

26,563

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income per share

 

$

1.25

 

 

 

 

 

 

 

 

 

 

 

$

0.31

 

Diluted net income per share

 

$

1.24

 

 

 

 

 

 

 

 

 

 

 

$

0.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

85,920

 

 

 

 

 

 

 

 

 

 

 

85,920

 

Diluted

 

87,144

 

 

 

 

 

 

 

 

 

 

 

87,144

 

 

See Notes to Unaudited Pro Forma Condensed Combined Financial Information

 



 

SUMMIT HOTEL PROPERTIES, INC.

NOTES TO UNAUDITED PRO FORMA CONDENSED

COMBINED FINANCIAL INFORMATION

(dollars in thousands)

 

1.                                      Basis of Pro Forma Presentation

 

The unaudited pro forma condensed combined balance sheet at March 31, 2016 adjusts the Company’s historical consolidated balance sheet for the dispositions of the hotel properties described in the Explanatory Note that have been or are expected to be completed subsequent to March 31, 2016 (the “Pro Forma Transactions”) as if the Pro Forma Transactions had been completed on March 31, 2016.  No pro forma adjustments have been made to the Company’s historical consolidated balance sheet as of March 31, 2016 for acquisitions or dispositions of hotel properties that occurred prior to March 31, 2016 (the “Completed Transactions”) as the balance sheet information related to the Completed Transactions is already included in the Company’s historical consolidated balance sheet at March 31, 2016.

 

The unaudited pro forma condensed combined statements of operations for the three months ended March 31, 2016 and the year ended December 31, 2015 combine the Company’s historical consolidated statements of income with the historical statements of operations of the completed and pending acquisitions and dispositions described in the Explanatory Paragraph as if the transactions had been completed on January 1, 2015.  Certain financing transactions (the “Modification Transactions”) were undertaken to facilitate the disposition of hotel properties reflected in the unaudited pro forma condensed combined statements of operations for the three months ended March 31, 2016 and the year ended December 31, 2015.  The Modification Transactions are included in the unaudited pro forma condensed combined statements of operations for the three months ended March 31, 2016 and the year ended December 31, 2015 as if the Modification Transactions had occurred on January 1, 2015.  The Modification Transactions include the following:

 

1.                                      The modification of the term loan with Voya Retirement Insurance and Annuity Company (“Voya”) on September 24, 2015.  The ARCH Sale includes eight properties which serve as collateral for two term loans with Voya totaling $93.9 million. To avoid significant yield maintenance costs associated with an early pay-off of the portion of these term loans related to the sale of the eight properties that are a part of the ARCH Sale, the Company modified the term loans to change the interest rate and to substitute certain existing collateral with properties that are not part of the ARCH Sale.

 

2.                                      The early settlement of interest swaps related to mortgage debt on certain properties sold in the First Closing as a result of the repayment of the mortgage debt at closing.

 

The pro forma adjustments described below were developed based on management’s assumptions and estimates.  The historical financial information related to acquired hotel properties is unaudited information provided by the prior owners of the hotel properties acquired by the Company.  Such information may be abbreviated or prepared on a basis other than in accordance with generally accepted accounting principles in the United States of America.  In management’s opinion, all adjustments necessary to reflect the effect of the transactions in all material respects have been made.

 



 

SUMMIT HOTEL PROPERTIES, INC.

 

NOTES TO UNAUDITED PRO FORMA CONDENSED

COMBINED FINANCIAL INFORMATION

(dollars in thousands)

 

2.             Pro Forma Adjustments

 

(a) The pro forma adjustments included in the unaudited pro forma condensed combined balance sheet are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-
CONTROLLING

 

 

 

ASSETS

 

LIABILITIES

 

EQUITY

 

INTERESTS

 

 

 

Assets held
for sale

 

Cash and
equivalents

 

Trade
receivables,
net

 

Prepaid
expenses
and other

 

Debt

 

Accounts
payable

 

Accrued
expenses and
Other

 

Accumulated
deficit and
distributions

 

Non-controlling
interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ARCH Tranche 2 Properties - sold to new buyers (two hotel properties)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to reflect sale of assets(1)

 

$

(18,211

)

$

(41

)

$

(143

)

$

(41

)

$

 

$

(7

)

$

(563

)

$

(17,866

)

$

 

Adjustment to reflect paydown of revolving line of credit from net cash proceeds

 

 

 

 

 

 

 

 

 

(2,711

)

 

 

 

 

2,711

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pending ARCH Tranche 2 Sale (eight hotel properties)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to reflect expected sale of assets to ARCH(2)

 

(61,749

)

(199

)

(390

)

(102

)

 

(43

)

(1,731

)

(60,666

)

 

 

Adjustment to reflect paydown of revolving line of credit from net cash proceeds

 

 

 

 

 

 

 

 

 

(76,054

)

 

 

 

 

76,054

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to reflect the effect of pro forma adjustments on non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

(1

)

 

 

$

(79,960

)

$

(240

)

$

(533

)

$

(143

)

$

(78,765

)

$

(50

)

$

(2,294

)

$

234

 

$

(1

)

 


(1)             The sale of the two properties in June 2016 that were formerly part of Tranche 2 of the ARCH Sale resulted in a net loss of $4.1 million.    The estimated loss on the sale has not been reflected in the pro forma condensed combined statement of operations as it is considered to be non-recurring in nature.

 

(2)             The sale of the remaining eight hotel properties included in Tranche 2 of the ARCH Sale is expected to result in an estimated gain of $14.3 million.  The estimated gain on the sale has not been reflected in the pro forma condensed combined statement of operations as it is considered to be non-recurring in nature.  No adjustment has been made to the sale proceeds to give effect to any potential post-closing adjustments under the terms of the purchase and sale agreement.

 



 

SUMMIT HOTEL PROPERTIES, INC.

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED

FINANCIAL INFORMATION

(dollars in thousands)

 

(b)           The pro forma adjustments included in the unaudited pro forma condensed combined statement of operations for the three months ended March 31, 2016 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-
CONTROLLING

 

 

 

REVENUES

 

EXPENSES

 

OTHER INCOME (EXPENSE)

 

INTERESTS

 

 

 

 

 

 

 

Hotel operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Room

 

Other Hotel
Operations
Revenue

 

Room

 

Other
Direct

 

Other
Indirect

 

Depreciation
and
Amortization

 

Interest
Expense

 

Gain on
Disposal of
Assets, net

 

Other Income
(Expense)

 

Income
Attributable to Non-
controlling
Interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ARCH Tranche 3 - Sale (six hotels)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to eliminate operating results of sold properties

 

$

(2,068

)

$

(61

)

$

(592

)

$

(513

)

$

(622

)

$

 

$

56

 

$

(36,763

)

$

72

 

$

 

Adjustment to reflect reduction in interest expense due to paydown of revolving line of credit from sales proceeds

 

 

 

 

 

 

 

 

 

 

 

 

 

261

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ARCH Tranche 2 - Property Sales to New Buyers (two hotels)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to eliminate operating results of sold properties

 

(1,383

)

(57

)

(431

)

(251

)

(422

)

 

42

 

 

2

 

 

Adjustment to reflect reduction in interest expense due to paydown of revolving line of credit from sales proceeds

 

 

 

 

 

 

 

 

 

 

 

 

 

83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ARCH Tranche 2 - Pending Sale (eight hotels)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to eliminate operating results of sold properties

 

(5,442

)

(224

)

(1,429

)

(882

)

(1,471

)

18

 

237

 

 

7

 

 

Adjustment to reflect reduction in interest expense due to paydown of revolving line of credit from sales proceeds

 

 

 

 

 

 

 

 

 

 

 

 

 

442

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Properties Acquired in 2016 (two hotels)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment for difference in management fees paid by prior owner and the Company

 

 

 

 

 

 

 

 

 

(15

)

 

 

 

 

 

 

 

 

 

 

Adjustment to reflect difference between depreciation and amortization expense recorded by prior owner and amounts based on our basis in the property

 

 

 

 

 

 

 

 

 

 

 

418

 

 

 

 

 

 

 

 

 

Adjustment to reflect increase in interest expense due to drawdown of revolving line of credit to fund the acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

(126

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to reflect the effect of pro forma adjustments on non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

196

 

 

 

$

(8,893

)

$

(342

)

$

(2,452

)

$

(1,646

)

$

(2,530

)

$

436

 

$

995

 

$

(36,763

)

$

81

 

$

196

 

 

No adjustment has been made for the income tax effects of the pro forma adjustments in the interim period, as the pro forma adjustments would not have a material tax effect.

 



 

SUMMIT HOTEL PROPERTIES, INC.

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED

FINANCIAL INFORMATION

(dollars in thousands)

 

(c)           The pro forma adjustments included in the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-
CONTROLLING

 

 

 

REVENUES

 

EXPENSES

 

OTHER INCOME (EXPENSE)

 

INTERESTS

 

 

 

 

 

 

 

Hotel operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Room

 

Other Hotel
Operations
Revenue

 

Room

 

Other
Direct

 

Other
Indirect

 

Depreciation
and
Amortization

 

Interest
Expense

 

Gain on
Disposal of
Assets, net

 

Other Income
(Expense)

 

Income Attributable
to Non-controlling
Interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ARCH Tranche 1 - Sale (10 hotel properties)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to eliminate operating results of sold properties

 

$

(28,194

)

$

(873

)

$

(6,473

)

$

(4,019

)

$

(7,333

)

$

(2,218

)

$

 

$

(66,350

)

$

331

 

$

 

Adjustment to reflect reduction in interest expense due to paydown of revolving line of credit from sales proceeds

 

 

 

 

 

 

 

 

 

 

 

 

 

2,064

 

 

 

 

 

 

 

Adjustment to reflect reduction in interest expense due to pay-off of mortgage loans related to certain sold properties

 

 

 

 

 

 

 

 

 

 

 

 

 

818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ARCH Tranche 2 Properties - sold to new buyers (two hotel properties)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to eliminate operating results of sold properties

 

(5,700

)

(298

)

(1,815

)

(1,188

)

(1,751

)

(273

)

 

3

 

 

 

Adjustment to reflect reduction in interest expense due to paydown of revolving line of credit from sales proceeds

 

 

 

 

 

 

 

 

 

 

 

 

 

294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pending ARCH Tranche 2 Sale (eight hotel properties)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to eliminate operating results of sold properties

 

(21,506

)

(894

)

(5,797

)

(3,716

)

(5,796

)

(1,692

)

 

2

 

 

 

Adjustment to reflect reduction in interest expense due to paydown of revolving line of credit from sales proceeds

 

 

 

 

 

 

 

 

 

 

 

 

 

1,574

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ARCH Tranche 3 - Sale (six hotels)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to eliminate operating results of sold properties

 

(24,383

)

(941

)

(6,062

)

(3,092

)

(6,616

)

(1,397

)

327

 

1

 

(72

)

 

Adjustment to reflect reduction in interest expense due to paydown of revolving line of credit from sales proceeds

 

 

 

 

 

 

 

 

 

 

 

 

 

2,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Properties Acquired in 2015 (six hotels)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment for difference in management fees paid by prior owner and the Company

 

 

 

 

 

 

 

 

 

(379

)

 

 

 

 

 

 

 

 

 

 

Adjustment to reflect difference between property taxes paid by prior owner and amounts expected to be paid by the Company

 

 

 

 

 

 

 

 

 

564

 

 

 

 

 

 

 

 

 

 

 

Adjustment to reflect difference between depreciation and amortization expense recorded by prior owner and amounts based on our basis in the property

 

 

 

 

 

 

 

 

 

 

 

5,968

 

 

 

 

 

 

 

 

 

Adjustment to reflect increase in interest expense due to drawdown of revolving line of credit to fund the acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,633

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Properties Acquired in 2016 (two hotels)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment for difference in management fees paid by prior owner and the Company

 

 

 

 

 

 

 

 

 

(423

)

 

 

 

 

 

 

 

 

 

 

Adjustment to reflect difference between property taxes paid by prior owner and amounts expected to be paid by the Company

 

 

 

 

 

 

 

 

 

181

 

 

 

 

 

 

 

 

 

 

 

Adjustment to reflect amortization related to ground lease

 

 

 

 

 

 

 

 

 

(51

)

 

 

 

 

 

 

 

 

 

 

Adjustment to reflect difference between depreciation and amortization expense recorded by prior owner and amounts based on our basis in the property

 

 

 

 

 

 

 

 

 

 

 

1,021

 

 

 

 

 

 

 

 

 

Adjustment to reflect increase in interest expense due to drawdown of revolving line of credit to fund the acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,262

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ING Debt Modification

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to reflect difference in interest expense between original loans and modified loans

 

 

 

 

 

 

 

 

 

 

 

 

 

(404

)

 

 

 

 

 

 

Adjustment to reflect the amortization of additional deferred financing costs and third party expenses related to the modified loans

 

 

 

 

 

 

 

 

 

 

 

 

 

(146

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to reflect the effect of pro forma adjustments on non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

542

 

 

 

$

(79,783

)

$

(3,006

)

$

(20,147

)

$

(12,015

)

$

(21,604

)

$

1,409

 

$

1,699

 

$

(66,344

)

$

259

 

$

542

 

 

No adjustment has been made for the income tax effects of the pro forma adjustments as we had cumulative losses and a valuation allowance against substantially all our deferred tax assets for period presented and the pro forma adjustments would not have a material tax effect.

 




Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings