UNITED STATES SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C.
20549
Form 10-Q
|
|
|
þ
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the quarterly period ended
September 30, 2007
|
or
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period
from to
|
Commission File Number 1-14331
Interstate Hotels &
Resorts, Inc.
|
|
|
Delaware
(State of
Incorporation)
|
|
52-2101815
(IRS Employer Identification
No.)
|
4501 North Fairfax Drive, Ste 500
Arlington, VA
(Address of Principal
Executive Offices)
|
|
22203
(Zip
Code)
|
www.ihrco.com
This
Form 10-Q
can be accessed at no charge through above website.
(703) 387-3100
(Registrants Telephone
Number, Including Area Code)
Indicate by check mark whether the registrant: (1) has
filed all reports required to be filed by Section 13 or
15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has
been subject to such filing requirements for the past
90 days.
þ
Yes
o
No
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, or a non-accelerated
filer. See definition of accelerated filer and large
accelerated filer in
Rule 12b-2
of the Exchange Act. (Check one):
Large accelerated
filer
o
Accelerated
filer
þ
Non-accelerated
filer
o
Indicate by check mark whether the registrant is a shell company
(as defined in
Rule 12b-2
of the Exchange
Act). Yes
o
No
þ
The number of shares of Common Stock, par value $0.01 per share,
outstanding at November 1, 2007 was 31,718,817.
INTERSTATE
HOTELS & RESORTS, INC.
INDEX
1
PART I.
FINANCIAL INFORMATION
|
|
Item 1:
|
Financial
Statements
|
INTERSTATE
HOTELS & RESORTS, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share amounts)
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(Unaudited)
|
|
|
|
|
|
ASSETS
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
21,576
|
|
|
$
|
25,308
|
|
Restricted cash
|
|
|
7,332
|
|
|
|
6,485
|
|
Accounts receivable, net of allowance for doubtful accounts of
$375 and $253 respectively
|
|
|
22,039
|
|
|
|
31,511
|
|
Due from related parties, net of allowance for doubtful accounts
of $1,110 and $1,110, respectively
|
|
|
998
|
|
|
|
1,469
|
|
Prepaid expenses and other current assets
|
|
|
7,423
|
|
|
|
2,592
|
|
Assets held for sale
|
|
|
|
|
|
|
28,383
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
59,368
|
|
|
|
95,748
|
|
Marketable securities
|
|
|
1,772
|
|
|
|
1,610
|
|
Property and equipment, net
|
|
|
229,693
|
|
|
|
103,895
|
|
Investments in and advances to affiliates
|
|
|
18,662
|
|
|
|
11,144
|
|
Notes receivable
|
|
|
6,935
|
|
|
|
4,962
|
|
Deferred income taxes, net
|
|
|
13,467
|
|
|
|
12,451
|
|
Goodwill
|
|
|
73,672
|
|
|
|
73,672
|
|
Intangible assets, net
|
|
|
29,474
|
|
|
|
30,208
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
433,043
|
|
|
$
|
333,690
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES, MINORITY INTEREST AND STOCKHOLDERS
EQUITY
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
2,202
|
|
|
$
|
2,053
|
|
Accrued expenses
|
|
|
69,776
|
|
|
|
68,395
|
|
Liabilities related to assets held for sale
|
|
|
|
|
|
|
10,263
|
|
Current portion of long-term debt
|
|
|
862
|
|
|
|
3,750
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
72,840
|
|
|
|
84,461
|
|
Deferred compensation
|
|
|
1,712
|
|
|
|
1,541
|
|
Long-term debt
|
|
|
171,088
|
|
|
|
80,476
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
245,640
|
|
|
|
166,478
|
|
Minority interest
|
|
|
324
|
|
|
|
516
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
Stockholders equity:
|
|
|
|
|
|
|
|
|
Preferred stock, $.01 par value; 5,000,000 shares
authorized, no shares issued
|
|
|
|
|
|
|
|
|
Common stock, $.01 par value; 250,000,000 shares
authorized; 31,718,817, and 31,540,926 shares issued and
outstanding at September 30, 2007 and December 31,
2006, respectively
|
|
|
317
|
|
|
|
316
|
|
Treasury stock
|
|
|
(69
|
)
|
|
|
(69
|
)
|
Paid-in capital
|
|
|
195,436
|
|
|
|
194,460
|
|
Accumulated other comprehensive income (loss)
|
|
|
(226
|
)
|
|
|
1,201
|
|
Accumulated deficit
|
|
|
(8,379
|
)
|
|
|
(29,212
|
)
|
|
|
|
|
|
|
|
|
|
Total stockholders equity
|
|
|
187,079
|
|
|
|
166,696
|
|
|
|
|
|
|
|
|
|
|
Total liabilities, minority interest and stockholders
equity
|
|
$
|
433,043
|
|
|
$
|
333,690
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of the
consolidated financial statements.
2
INTERSTATE
HOTELS & RESORTS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME (LOSS)
(Unaudited, in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
|
2006
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging
|
|
$
|
20,628
|
|
|
$
|
7,154
|
|
|
$
|
52,325
|
|
|
$
|
18,609
|
|
Management fees
|
|
|
8,487
|
|
|
|
12,761
|
|
|
|
29,837
|
|
|
|
34,386
|
|
Management fees-related parties
|
|
|
1,147
|
|
|
|
1,305
|
|
|
|
2,846
|
|
|
|
12,030
|
|
Termination fees
|
|
|
935
|
|
|
|
16,995
|
|
|
|
4,928
|
|
|
|
18,774
|
|
Termination fees-related parties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,117
|
|
Other
|
|
|
2,506
|
|
|
|
2,688
|
|
|
|
7,538
|
|
|
|
9,117
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33,703
|
|
|
|
40,903
|
|
|
|
97,474
|
|
|
|
99,033
|
|
Other revenue from managed properties
|
|
|
147,562
|
|
|
|
202,780
|
|
|
|
488,725
|
|
|
|
645,553
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
|
181,265
|
|
|
|
243,683
|
|
|
|
586,199
|
|
|
|
744,586
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging
|
|
|
14,675
|
|
|
|
5,210
|
|
|
|
36,714
|
|
|
|
13,670
|
|
Administrative and general
|
|
|
13,598
|
|
|
|
14,199
|
|
|
|
41,488
|
|
|
|
43,229
|
|
Depreciation and amortization
|
|
|
4,137
|
|
|
|
1,626
|
|
|
|
11,114
|
|
|
|
4,715
|
|
Asset impairments and write-offs
|
|
|
6
|
|
|
|
2,024
|
|
|
|
1,161
|
|
|
|
10,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32,416
|
|
|
|
23,059
|
|
|
|
90,477
|
|
|
|
72,280
|
|
Other expenses from managed properties
|
|
|
147,562
|
|
|
|
202,780
|
|
|
|
488,725
|
|
|
|
645,553
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
179,978
|
|
|
|
225,839
|
|
|
|
579,202
|
|
|
|
717,833
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME
|
|
|
1,287
|
|
|
|
17,844
|
|
|
|
6,997
|
|
|
|
26,753
|
|
Interest income
|
|
|
515
|
|
|
|
514
|
|
|
|
1,672
|
|
|
|
1,445
|
|
Interest expense
|
|
|
(3,825
|
)
|
|
|
(2,197
|
)
|
|
|
(9,834
|
)
|
|
|
(6,222
|
)
|
Equity in earnings of affiliates
|
|
|
563
|
|
|
|
4,745
|
|
|
|
1,818
|
|
|
|
4,311
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(LOSS) INCOME BEFORE MINORITY INTEREST AND INCOME TAXES
|
|
|
(1,460
|
)
|
|
|
20,906
|
|
|
|
653
|
|
|
|
26,287
|
|
Income tax benefit (expense)
|
|
|
654
|
|
|
|
(7,933
|
)
|
|
|
(201
|
)
|
|
|
(10,213
|
)
|
Minority interest expense
|
|
|
(1
|
)
|
|
|
(122
|
)
|
|
|
(63
|
)
|
|
|
(171
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(LOSS) INCOME FROM CONTINUING OPERATIONS
|
|
|
(807
|
)
|
|
|
12,851
|
|
|
|
389
|
|
|
|
15,903
|
|
Income from discontinued operations, net of tax
|
|
|
2,836
|
|
|
|
2,347
|
|
|
|
20,444
|
|
|
|
3,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
|
|
$
|
2,029
|
|
|
$
|
15,198
|
|
|
$
|
20,833
|
|
|
$
|
18,953
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation (loss) gain
|
|
|
(219
|
)
|
|
|
66
|
|
|
|
(242
|
)
|
|
|
737
|
|
Unrealized gain on investments
|
|
|
21
|
|
|
|
55
|
|
|
|
39
|
|
|
|
67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME
|
|
$
|
1,831
|
|
|
$
|
15,319
|
|
|
$
|
20,630
|
|
|
$
|
19,757
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC EARNINGS PER SHARE:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
(0.03
|
)
|
|
$
|
0.41
|
|
|
$
|
0.01
|
|
|
$
|
0.51
|
|
Discontinued operations
|
|
|
0.09
|
|
|
|
0.07
|
|
|
|
0.65
|
|
|
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
$
|
0.06
|
|
|
$
|
0.48
|
|
|
$
|
0.66
|
|
|
$
|
0.61
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DILUTIVE EARNINGS PER SHARE:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
(0.03
|
)
|
|
$
|
0.41
|
|
|
$
|
0.01
|
|
|
$
|
0.50
|
|
Discontinued operations
|
|
|
0.09
|
|
|
|
0.07
|
|
|
|
0.64
|
|
|
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dilutive earnings per share
|
|
$
|
0.06
|
|
|
$
|
0.48
|
|
|
$
|
0.65
|
|
|
$
|
0.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of the
consolidated financial statements.
3
INTERSTATE
HOTELS & RESORTS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
20,833
|
|
|
$
|
18,953
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
11,114
|
|
|
|
4,715
|
|
Amortization of deferred financing fees
|
|
|
1,419
|
|
|
|
573
|
|
Stock compensation expense
|
|
|
863
|
|
|
|
788
|
|
Bad debt expense
|
|
|
80
|
|
|
|
865
|
|
Asset impairments and write-offs
|
|
|
1,161
|
|
|
|
10,666
|
|
Equity in earnings of affiliates
|
|
|
(1,818
|
)
|
|
|
(4,311
|
)
|
Operating distributions from unconsolidated affiliates
|
|
|
258
|
|
|
|
285
|
|
Minority interest
|
|
|
63
|
|
|
|
171
|
|
Deferred income taxes
|
|
|
(580
|
)
|
|
|
7,828
|
|
Excess tax benefits from share-based payment arrangements
|
|
|
(87
|
)
|
|
|
(880
|
)
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
1,192
|
|
Gain on sale
|
|
|
(20,549
|
)
|
|
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
9,527
|
|
|
|
(14,994
|
)
|
Due from related parties
|
|
|
471
|
|
|
|
4,503
|
|
Prepaid expenses and other current assets
|
|
|
(2,456
|
)
|
|
|
(3,679
|
)
|
Accounts payable and accrued expenses
|
|
|
1,178
|
|
|
|
2,527
|
|
Changes in asset and liability accounts for sale
|
|
|
93
|
|
|
|
|
|
Other changes in asset and liability accounts
|
|
|
418
|
|
|
|
595
|
|
|
|
|
|
|
|
|
|
|
Cash provided by operations
|
|
|
21,988
|
|
|
|
29,797
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Proceeds from the sale of discontinued operations
|
|
|
35,958
|
|
|
|
|
|
Change in restricted cash
|
|
|
(847
|
)
|
|
|
(972
|
)
|
Acquisition of hotels
|
|
|
(129,958
|
)
|
|
|
(14,538
|
)
|
Purchases related to discontinued operations
|
|
|
(68
|
)
|
|
|
(1,826
|
)
|
Purchases of property and equipment
|
|
|
(6,083
|
)
|
|
|
(4,932
|
)
|
Additions to intangible assets
|
|
|
(3,163
|
)
|
|
|
(1,417
|
)
|
Contributions to unconsolidated affiliates
|
|
|
(8,721
|
)
|
|
|
(13,192
|
)
|
Distributions from unconsolidated affiliates
|
|
|
3,187
|
|
|
|
15,754
|
|
Changes in notes receivable
|
|
|
(473
|
)
|
|
|
596
|
|
|
|
|
|
|
|
|
|
|
Cash used in investing activities
|
|
|
(110,168
|
)
|
|
|
(20,527
|
)
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Proceeds from borrowings
|
|
|
147,825
|
|
|
|
9,000
|
|
Repayment of borrowings
|
|
|
(60,101
|
)
|
|
|
(22,750
|
)
|
Excess tax benefits from share-based payment arrangements
|
|
|
87
|
|
|
|
880
|
|
Proceeds from issuance of common stock
|
|
|
190
|
|
|
|
2,810
|
|
Financing fees paid
|
|
|
(3,317
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash provided by (used in) financing activities
|
|
|
84,684
|
|
|
|
(10,060
|
)
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate on cash
|
|
|
(236
|
)
|
|
|
181
|
|
Net decrease in cash and cash equivalents
|
|
|
(3,732
|
)
|
|
|
(609
|
)
|
CASH AND CASH EQUIVALENTS, beginning of period
|
|
|
25,308
|
|
|
|
12,929
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS, end of period
|
|
$
|
21,576
|
|
|
$
|
12,320
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL CASH FLOW INFORMATION
|
|
|
|
|
|
|
|
|
Cash paid for interest and income taxes:
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
8,185
|
|
|
$
|
5,564
|
|
Income taxes
|
|
|
3,458
|
|
|
|
2,185
|
|
The accompanying notes are an integral part of the
consolidated financial statements.
4
INTERSTATE
HOTELS & RESORTS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
We are a premier hotel real estate investor and one of the
largest independent U.S. hotel management companies not
affiliated with a hotel brand, measured by number of rooms under
management. We derive our earnings from the ownership of
strategic hotel properties and a diversified portfolio of hotel
management agreements. While we continue to focus on our core
business as a leading provider of hospitality management
services, we continue to expand our portfolio of owned hotels in
an effort to diversify and enhance our earnings. In 2007, a
significant portion of our operating income has been related to
owned hotels. We have two reportable operating segments: hotel
ownership (through whole-ownership and joint ventures) and hotel
management. A third reportable segment, corporate housing, was
disposed of on January 26, 2007, with the sale of
BridgeStreet, our corporate housing division.
Our management portfolio is diversified by brand, franchise and
ownership group to which we provide related services in the
hotel, resort and conference center markets. These services
include insurance and risk management, purchasing and capital
project management, information technology and
telecommunications, and centralized accounting services. As of
September 30, 2007, we owned six hotel properties, with
1,755 rooms, and held non-controlling minority interests in 15
joint ventures, which own or hold ownership interests in 20 of
our managed properties. We and our affiliates also managed 184
hotel properties and five ancillary service centers (which
consist of two laundry centers, two convention centers, and a
spa facility), with 42,435 rooms in 36 states, the District
of Columbia, Canada, Russia, Belgium, Ireland and Mexico.
Our corporate housing division was disposed of on
January 26, 2007, with the sale of BridgeStreet. It
provided apartment rentals for both individuals and corporations
with a need for temporary housing as an alternative to long-term
apartment rentals or prolonged hotel stays. The assets and
liabilities of our corporate housing division were presented as
held for sale in our consolidated balance sheet as of
December 31, 2006 and as discontinued operations in our
consolidated statement of operations and cash flows for all
periods presented in this report.
Our subsidiary operating partnership, Interstate Operating
Company, L.P., indirectly holds substantially all of our assets.
We are the sole general partner of that operating partnership.
Certain independent third parties and we are limited partners of
the partnership. The interests of those third parties are
reflected as minority interest on our consolidated balance
sheet. The partnership agreement gives the general partner full
control over the business and affairs of the partnership. We own
more than 99% of the subsidiary operating partnership.
|
|
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
|
General
We have prepared these unaudited consolidated interim financial
statements according to the rules and regulations of the
Securities and Exchange Commission. Accordingly, we have omitted
certain information and footnote disclosures that are normally
included in financial statements prepared in accordance with
U.S. generally accepted accounting principles
(GAAP). These interim financial statements should be
read in conjunction with the financial statements, accompanying
notes and other information included in our Annual Report on
Form 10-K,
for the year ended December 31, 2006.
In our opinion, the accompanying unaudited consolidated interim
financial statements reflect all normal and recurring
adjustments necessary for a fair presentation of the financial
condition and results of operations and cash flows for the
periods presented. The preparation of financial statements in
accordance with GAAP requires us to make estimates and
assumptions. Such estimates and assumptions affect the reported
amounts of assets and liabilities, as well as the disclosure of
contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenue and expenses
during the reporting period. Our actual results could differ
from those estimates. The results of operations for the interim
periods are not necessarily indicative of our results for the
entire year.
5
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
These consolidated financial statements include our accounts and
the accounts for all of our majority owned subsidiaries. We
eliminate all significant intercompany balances and
transactions. Certain reclassifications have been made to our
prior year financial statements to conform to our current
presentation.
Revenue
Recognition Related to Termination Fees
As we have existing management agreements with Blackstone, the
previous owner of multiple hotels which we have purchased, we
evaluate the impact of EITF Issue
No. 04-1,
Accounting for Preexisting Relationships between the
Parties to a Business Combination
(EITF 04-1)
on the purchase accounting for these acquisitions. Our
agreements with Blackstone have provisions which require the
payment of termination fees if Blackstone elects to terminate
the management contract or sells the hotel to any buyer,
including us. We determine the amount by which the pricing of
these contracts is favorable when compared to the pricing we
have negotiated with owners for recently executed management
contracts for comparable hotel properties and compare this
amount to the amount of the required termination fee due from
Blackstone.
EITF 04-1
requires that we recognize the lesser of the amounts as a gain
on the settlement of the executory contract and as part of the
acquisition cost of the hotel. For the Hilton Houston Westchase
and Westin Atlanta Airport acquisitions, the amount by which the
pricing of the Blackstone contracts are favorable to us exceeded
the stated termination fees due to us from Blackstone.
Accordingly, we recorded in revenue, the stated termination fees
for the Hilton Houston Westchase and the Westin Atlanta Airport
of $1.0 million and $1.4 million, respectively, at the
time of acquisition.
Related
Parties
In January 2007, we were retained as manager for two properties
owned by Capstar Hotel Company, LLC (New Capstar), a
newly formed real estate investment company founded by Paul
Whetsell, our current Chairman of the Board. As of
September 30, 2007, balances related to New Capstar have
been included within due from related parties on our
consolidated balance sheet and management fees
related parties on our consolidated statement of
operations.
In May 2006, The Blackstone Group (Blackstone),
acquired MeriStar Hospitality Corporation
(MeriStar). MeriStar had previously been considered
a related party as Mr. Whetsell was also the CEO of
MeriStar. Mr. Whetsell did not become part of the
Blackstone management team and accordingly, we no longer
consider Blackstone to be a related party. As such, the line
items due from related parties on our consolidated
balance sheet and management fees related
parties on our consolidated statement of operations do not
include any amounts associated with Blackstone at
December 31, 2006 and for the period from May 2, 2006,
through December 31, 2006, although fees received from
MeriStar prior to May 2, 2006, continue to be included in
management fees related parties.
Our managed properties for which we also hold a joint venture
ownership interest continue to be included in management
fees related parties. See Note 4,
Investments in Affiliates for further information on
these related party amounts.
Stock-Based
Compensation
On January 1, 2006, we adopted SFAS No. 123
(revised 2004), Share Based Payment
(SFAS 123R) using the modified prospective
method. Beginning January 1, 2003, we have used the
Black-Scholes pricing model to estimate the value of stock
options granted to employees. The adoption of SFAS 123R did
not have a material impact on our results of operations or
financial position as all of our unvested stock-based awards as
of December 31, 2005 had previously been accounted for
under the fair value method of accounting. See Note 13,
Stock-Based Compensation, for additional information.
Accounting
for Uncertainty in Income Taxes
On January 1, 2007, we adopted FASB Interpretation
No. 48, Accounting for Uncertainty in Income
Taxes an Interpretation of FASB Statement
No. 109 (FIN 48). FIN 48
clarifies the accounting for uncertainty in income taxes
recognized in an enterprises financial statements in
accordance with SFAS 109. FIN 48 also
6
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
prescribes a recognition threshold and measurement attribute for
the financial statement recognition and measurement of a tax
position taken or expected to be taken in a tax return. See
Note 14, FIN 48 Recognition and
Measurement of Tax Positions and Benefits, for additional
information.
Recently
Issued Accounting Pronouncements
In June 2006, EITF Issue
No. 06-3,
How Taxes Collected from Customers and Remitted to
Governmental Authorities Should Be Presented in the Income
Statement, That Is, Gross versus Net Presentation
(EITF 06-3)
was ratified.
EITF 06-3,
which is effective for periods beginning after December 15,
2006, requires the disclosure of the accounting policy for any
tax assessed by a governmental authority that is directly
imposed on a revenue producing transaction on a gross (included
in revenues and costs) or net (excluded from revenues) basis. We
have reported revenues from our owned-hotels, which are subject
to various taxes assessed by government authorities, including
sales and use taxes, on a net basis.
In September 2006, FASB Statement No. 157, Fair Value
Measurements (SFAS 157) was issued.
SFAS 157 defines fair value, establishes a framework for
measuring fair value in accordance with GAAP and expands
disclosures about fair value measurements. SFAS 157 is
effective for fiscal years beginning after November 15,
2007. We are currently evaluating the impact of the adoption of
this statement.
In February 2007, FASB Statement No. 159, The Fair
Value Option for Financial Assets and Financial Liabilities (as
amended) (SFAS 159) was issued. The fair
value option established by this Statement permits all entities
to choose to measure eligible items at fair value at specified
election dates. It provides entities with the opportunity to
mitigate volatility in reported earnings caused by measuring
related assets and liabilities differently without having to
apply complex hedge accounting provisions. SFAS 159 is
effective for fiscal years beginning after November 15,
2007. We are currently evaluating the impact of the adoption of
this statement.
We calculate our basic earnings per common share by dividing net
income by the weighted average number of shares of common stock
outstanding. Our diluted earnings per common share assumes the
issuance of common stock for all potentially dilutive stock
equivalents outstanding. Potentially dilutive shares include
restricted stock and stock options granted under our various
stock compensation plans and operating partnership units held by
minority partners. In periods in which there is a loss, diluted
shares outstanding will equal basic shares outstanding to
prevent anti-dilution. Basic and diluted earnings per common
share are as follows (in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
September 30, 2007
|
|
|
September 30, 2006
|
|
|
|
Income/
|
|
|
|
|
|
Per Share
|
|
|
Income/
|
|
|
|
|
|
Per Share
|
|
|
|
(Loss)
|
|
|
Shares
|
|
|
Amount
|
|
|
(Loss)
|
|
|
Shares
|
|
|
Amount
|
|
|
(Loss) Income from continuing operations
|
|
$
|
(807
|
)
|
|
|
31,701
|
|
|
$
|
(0.03
|
)
|
|
$
|
12,851
|
|
|
|
31,368
|
|
|
$
|
0.41
|
|
Income from discontinued operations, net of tax
|
|
|
2,836
|
|
|
|
|
|
|
|
0.09
|
|
|
|
2,347
|
|
|
|
|
|
|
|
0.07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income
|
|
$
|
2,029
|
|
|
|
31,701
|
|
|
$
|
0.06
|
|
|
$
|
15,198
|
|
|
|
31,368
|
|
|
$
|
0.48
|
|
Assuming exercise of outstanding employee stock options less
shares repurchased at average market price
|
|
|
|
|
|
|
13
|
|
|
|
|
|
|
|
|
|
|
|
190
|
|
|
|
|
|
Assuming vesting of restricted stock grants
|
|
|
|
|
|
|
282
|
|
|
|
|
|
|
|
|
|
|
|
195
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income
|
|
$
|
2,029
|
|
|
|
31,996
|
|
|
$
|
0.06
|
|
|
$
|
15,198
|
|
|
|
31,753
|
|
|
$
|
0.48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
September 30, 2007
|
|
|
September 30, 2006
|
|
|
|
Income/
|
|
|
|
|
|
Per Share
|
|
|
Income/
|
|
|
|
|
|
Per Share
|
|
|
|
(Loss)
|
|
|
Shares
|
|
|
Amount
|
|
|
(Loss)
|
|
|
Shares
|
|
|
Amount
|
|
|
Income from continuing operations
|
|
$
|
389
|
|
|
|
31,636
|
|
|
$
|
0.01
|
|
|
$
|
15,903
|
|
|
|
30,983
|
|
|
$
|
0.51
|
|
Income from discontinued operations, net of tax
|
|
|
20,444
|
|
|
|
|
|
|
|
0.65
|
|
|
|
3,050
|
|
|
|
|
|
|
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income
|
|
$
|
20,833
|
|
|
|
31,636
|
|
|
$
|
0.66
|
|
|
$
|
18,953
|
|
|
|
30,983
|
|
|
$
|
0.61
|
|
Assuming exercise of outstanding employee stock options less
shares repurchased at average market price
|
|
|
|
|
|
|
43
|
|
|
|
|
|
|
|
|
|
|
|
282
|
|
|
|
|
|
Assuming vesting of restricted stock grants
|
|
|
|
|
|
|
248
|
|
|
|
(0.01
|
)
|
|
|
|
|
|
|
159
|
|
|
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income
|
|
$
|
20,833
|
|
|
|
31,927
|
|
|
$
|
0.65
|
|
|
$
|
18,953
|
|
|
|
31,424
|
|
|
$
|
0.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.
|
INVESTMENTS
IN AND ADVANCES TO AFFILIATES
|
Our investments and advances to our joint ventures and
affiliated companies consist of the following (in thousands,
except number of hotels):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Our Equity
|
|
September 30,
|
|
|
December 31,
|
|
Joint Venture Investments
|
|
Number of Hotels
|
|
|
Participation
|
|
2007
|
|
|
2006
|
|
|
CNL/IHC Partners, L.P.
|
|
|
3
|
|
|
15.0%
|
|
$
|
2,861
|
|
|
$
|
2,625
|
|
True North Tesoro Property Partners, L.P.
|
|
|
1
|
|
|
15.9%
|
|
|
|
|
|
|
1,381
|
|
Cameron S-Sixteen Hospitality, LLC
|
|
|
1
|
|
|
10.9%
|
|
|
467
|
|
|
|
487
|
|
Amitel Holdings, LLC
|
|
|
6
|
|
|
15.0%
|
|
|
4,005
|
|
|
|
3,903
|
|
RQB Resort/Development Investors, LLC
|
|
|
1
|
|
|
10.0%
|
|
|
1,145
|
|
|
|
447
|
|
Cameron S-Sixteen Broadway, LLC
|
|
|
1
|
|
|
15.7%
|
|
|
1,050
|
|
|
|
1,136
|
|
IHR Greenbuck Hotel Venture,
LLC
(1)
|
|
|
|
|
|
15.0%
|
|
|
1,573
|
|
|
|
362
|
|
Interstate Cross Keys, LLC
|
|
|
1
|
|
|
15.0%
|
|
|
582
|
|
|
|
|
|
IHR/Steadfast Hospitality Management,
LLC
(2)
|
|
|
|
|
|
50.0%
|
|
|
510
|
|
|
|
|
|
Other
|
|
|
3
|
|
|
12.5%-50.0%
|
|
|
769
|
|
|
|
803
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
17
|
|
|
|
|
$
|
12,962
|
|
|
$
|
11,144
|
|
Advances to Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Steadfast Mexico,
LLC
(3)
|
|
|
3
|
|
|
|
|
|
5,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
20
|
|
|
|
|
$
|
18,662
|
|
|
$
|
11,144
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Hotel number is not listed since
this joint venture is in the process of developing hotels.
|
|
(2)
|
|
Hotel number is not listed as this
joint venture owns only a management company.
|
|
(3)
|
|
This investment was made through a
convertible debt instrument expected to convert in the fourth
quarter of 2007, see below for more information.
|
In March 2007, we invested $0.5 million to acquire a 15%
interest in the Radisson Cross Keys hotel in Baltimore,
Maryland. We plan to invest an additional $0.3 million for
future capital improvements.
In April 2007, the joint venture which owns the Doral Tesoro
Hotel and Golf Club refinanced its existing debt and made a
distribution to us of $1.8 million, which included the
return of our initial investment of $1.5 million and a
return on investment. As the distribution received was greater
than our investment balance at the time of the
8
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
distribution, the investment balance was reduced to zero with
the remainder recorded as a deferred gain. The distribution in
excess of our investment will be deferred until such time as the
assets in the venture are sold or another such event has
occurred, resulting in the culmination of an earnings process.
The distribution did not impact our percentage investment
ownership interest in the joint venture.
In July 2007, we invested in one entity and formed a new entity
in two separate transactions with the Steadfast Companies
(Steadfast) to own and manage hotels in Mexico. We
invested $0.5 million for a 50% interest in a new joint
venture to manage hotels. We have determined that we are not the
primary beneficiary or otherwise do not control this joint
venture, and therefore account for our interest using the equity
method.
Simultaneous with formation of the management joint venture, we
advanced $5.7 million, in the form of a convertible debt
instrument, to an existing Steadfast entity that owns a
three-property portfolio of
Tesoro
®
resorts. The debt is convertible into a 15% equity interest in
this Steadfast entity upon the consent of the senior lender. We
expect to receive the consent in the fourth quarter of 2007. The
Steadfast entity then plans to invest $10.0 million for
comprehensive renovations and improvements at all three resort
properties in the near future. The new management joint venture
described above took over management of the three-property
portfolio of
Tesoro
®
resorts upon its formation and will serve as a platform for
future growth in Mexico.
During 2007, we also invested an additional $1.2 million in
the IHR Greenbuck Hotel Venture, LLC, a joint venture
established to develop, construct and operate as many as five to
ten
aloft
®
hotels over the next several years. Currently, the joint venture
has begun the construction of two hotels located in Rancho
Cucamonga, CA and Cool Springs, TN.
We had related party accounts receivable for management fees and
reimbursable costs from the hotels currently owned by the joint
ventures of $1.0 million and $1.4 million as of
September 30, 2007 and December 31, 2006,
respectively. We earned related party management fees from our
joint ventures of $1.0 million and $2.7 million for
the three and nine months ended September 30, 2007,
respectively, and $1.3 million and $3.5 million for
the three and nine months ended September 30, 2006,
respectively.
The recoverability of the carrying values of our investments in
and advances to affiliates is dependent upon the operating
results of the underlying real estate investments. Future
adverse changes in the hospitality and lodging industry, market
conditions or poor operating results of the underlying
investments could result in future impairment losses or the
inability to recover the carrying value of these interests. The
debt of all investees is non-recourse to us and we do not
guarantee any of our investees obligations. We are not the
primary beneficiary or controlling investor in any of these
joint ventures, however we exert significant influence as the
manager of the underlying assets, and therefore account for our
interests under the equity method.
|
|
5.
|
PROPERTY
AND EQUIPMENT
|
Property and equipment consist of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
Land
|
|
$
|
19,547
|
|
|
$
|
10,269
|
|
Furniture and fixtures
|
|
|
26,350
|
|
|
|
17,437
|
|
Building and improvements
|
|
|
188,274
|
|
|
|
75,566
|
|
Leasehold improvements
|
|
|
5,695
|
|
|
|
5,889
|
|
Computer equipment
|
|
|
6,505
|
|
|
|
4,978
|
|
Software
|
|
|
12,336
|
|
|
|
12,244
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
258,707
|
|
|
$
|
126,383
|
|
Less accumulated depreciation
|
|
|
(29,014
|
)
|
|
|
(22,488
|
)
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
$
|
229,693
|
|
|
$
|
103,895
|
|
|
|
|
|
|
|
|
|
|
9
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Intangible assets consist of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
Management contracts
|
|
$
|
36,771
|
|
|
$
|
35,940
|
|
Franchise fees
|
|
|
1,814
|
|
|
|
1,620
|
|
Deferred financing fees
|
|
|
3,629
|
|
|
|
2,538
|
|
|
|
|
|
|
|
|
|
|
Total cost
|
|
|
42,214
|
|
|
|
40,098
|
|
Less accumulated amortization
|
|
|
(12,740
|
)
|
|
|
(9,890
|
)
|
|
|
|
|
|
|
|
|
|
Intangible assets, net
|
|
$
|
29,474
|
|
|
$
|
30,208
|
|
|
|
|
|
|
|
|
|
|
We amortize the value of our intangible assets as they all have
definite useful lives, over their estimated useful lives, which
generally correspond with the expected terms of the associated
management, franchise, or financing agreements. For the nine
months ended September 30, 2007, we recognized management
contract impairment charges of $1.2 million, including
$0.7 million for the Westin Atlanta Airport, which we
purchased from Blackstone in May 2007, $0.4 million
associated with seven properties sold by Sunstone Hotels
Investors, Inc. (Sunstone REIT) and
$0.1 million related to other terminated or lost management
contracts. For the nine months ended September 30, 2006,
the management contract impairment losses of $10.7 million
primarily consisted of $9.7 million for the termination of
management contracts related to 21 MeriStar/Blackstone
properties and $0.7 million for 14 Sunstone REIT properties
sold during the nine month period ended September 30, 2006.
We incurred scheduled amortization expense on our remaining
management contracts and franchise fees of $1.3 million and
$4.0 million for the three and nine months ended
September 30, 2007, respectively, and $0.5 million and
$2.0 million for the three and nine months ended
September 30, 2006, respectively. We also incurred
amortization expense related to deferred financing fees of
$0.3 million and $1.4 million for the three and nine
months ended September 30, 2007, respectively, and
$0.2 million and $0.6 million for the three and nine
months ended September 30, 2006, respectively. During the
first quarter of 2007, $0.5 million of deferred financing
fees related to our old senior credit facility was amortized in
connection with our entrance into a new $125.0 million
senior secured credit facility (Credit Facility) and
the related payoff of our old senior credit facility and
subordinated term loan. Amortization of deferred financing fees
are included in interest expense.
In connection with the new Credit Facility, we recorded
$2.2 million of financing fees, which will be amortized
over the term of the new Credit Facility. During the second
quarter of 2007, we recorded an additional $0.8 million of
financing fees in connection with the amendment of our new
Credit Facility. See Note 8, Long-Term Debt,
for additional information related to the Credit Facility.
We evaluate our capitalized management contracts for impairment
when circumstances warrant. When we receive notification that a
management contract will be terminated early, we evaluate when
or if amortization should be accelerated or if any remaining
management contract costs should be impaired. We have revised
the estimated economic lives of the underlying management
contracts for the remaining Blackstone properties to
approximately four years as Blackstone has initiated plans to
sell most of the portfolio of hotels within four years and had
taken over management or executed sales of seven hotels as of
December 31, 2006. The change in estimate occurred in
December 2006 and was applied as of January 1, 2007. As of
September 30, 2007, we do not believe the carrying value of
$24.8 million associated with the remaining management
contracts is impaired. We will continue to assess the recorded
value of our management contracts and their related amortization
periods as circumstances warrant.
Our goodwill is related to our hotel management segment. We
evaluate goodwill annually for impairment during the fourth
quarter; however, when circumstances warrant, we will assess the
valuation of our goodwill more frequently. During the nine
months ended September 30, 2007, no significant management
contract losses or other transactions or events occurred which
were not already considered in our analysis during the fourth
quarter of 2006.
10
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Based on this, we did not re-evaluate of our goodwill for
impairment in the third quarter of 2007. Our impairment analysis
performed in the fourth quarter of 2006 assumed the net loss of
45 management contracts in 2007. We are in the process of
budgeting hotel operations and the resulting management fees for
2008 and future periods, assessing industry conditions and
trends, and evaluating the stability of our existing management
contract portfolio and pipeline. This information and other
information will serve as the basis for our annual goodwill
impairment analysis to be performed in the fourth quarter.
Accrued expenses consist of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
Salaries and employee related benefits
|
|
$
|
22,323
|
|
|
$
|
24,895
|
|
Deferred revenue
|
|
|
9,546
|
|
|
|
561
|
|
Other
|
|
|
37,907
|
|
|
|
42,939
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
69,776
|
|
|
$
|
68,395
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue is comprised of incentive fees for certain of
our managed properties that will be recognized as revenue at the
end of the contract year (the fourth quarter of 2007) in
accordance with EITF D-96 Accounting for Management Fees
Based on a Formula. Certain owners pay us estimated
incentive fees prior to the end of the contract year. Other
hotel owners pay us the incentive fees following the close of
the contract year. Other consists of legal expenses, sales and
use tax accruals, property tax accruals, owners insurance for
our managed hotels, general and administrative costs of managing
our business and various other items. No individual amounts in
Other represent more than 5% of current liabilities.
Our long-term debt consists of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
Senior credit facility term loan
|
|
$
|
114,425
|
|
|
$
|
40,526
|
|
Mortgage debt
|
|
|
57,525
|
|
|
|
43,700
|
|
|
|
|
|
|
|
|
|
|
Total long-term debt
|
|
|
171,950
|
|
|
|
84,226
|
|
Less current portion
|
|
|
(862
|
)
|
|
|
(3,750
|
)
|
|
|
|
|
|
|
|
|
|
Long-term debt, net of current portion
|
|
$
|
171,088
|
|
|
$
|
80,476
|
|
|
|
|
|
|
|
|
|
|
Senior
Credit Facility
In March 2007, we entered into a new senior secured Credit
Facility with various lenders. The Credit Facility consisted of
a $65.0 million term loan and a $60.0 million
revolving loan. Upon entering into the Credit Facility, we
borrowed $65.0 million under the term loan, using a portion
of it to pay off the remaining obligations under our previous
credit facility. In May 2007, we amended the Credit Facility to
increase the borrowings under our term loan by
$50.0 million, resulting in a total of $115.0 million
outstanding under the term loan, and increased the availability
under our revolving loan to $85.0 million. In addition, we
have the ability to increase the revolving credit facility
and/or
term
loan by up to $75.0 million, in the aggregate, by seeking
additional commitments from lenders. Simultaneously with the
amendment, we used the additional $50.0 million under the
term loan, along with cash on hand, to purchase the
495-room Westin Atlanta Airport. See Note 12,
Acquisitions and Dispositions, for additional
information relating to the purchase.
11
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The actual interest rates on both the revolving loan and term
loan depend on the results of certain financial tests. As of
September 30, 2007, based on those financial tests,
borrowings under the term and revolving loan bore interest at
the
30-day
LIBOR rate plus 275 basis points (a rate of 7.88% per annum). We
incurred interest expense of $2.5 million and
$5.2 million on the senior credit facilities for the three
and nine months ended September 30, 2007, respectively, and
$1.6 million and $4.5 million for the three and nine
months ended September 30, 2006, respectively.
The debt under the Credit Facility is guaranteed by certain of
our wholly-owned subsidiaries and collateralized by pledges of
ownership interests, owned hospitality properties, and other
collateral that was not previously prohibited from being pledged
by any of our existing contracts or agreements. The Credit
Facility contains covenants that include maintenance of certain
financial ratios at the end of each quarter, compliance
reporting requirements and other customary restrictions. At
September 30, 2007, we were in compliance with the loan
covenants of the Credit Facility.
Mortgage
Debt
The following table summarizes our mortgage debt as of
September 30, 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate as of
|
|
|
|
Principal
|
|
|
Maturity
|
|
|
Spread over
|
|
|
September 30,
|
|
|
|
Amount
|
|
|
Date
(1)
|
|
|
30-Day LIBOR
|
|
|
2007
|
|
|
Hilton Arlington
|
|
$
|
24.7 million
|
|
|
|
November 2009
|
|
|
|
135 bps
|
|
|
|
7.2
|
%
|
Hilton Houston Westchase
|
|
$
|
32.8 million
|
|
|
|
February 2010
|
|
|
|
135 bps
|
|
|
|
7.2
|
%
|
|
|
|
(1)
|
|
We are required to make
interest-only payments until these loans mature, with two
optional one-year extensions.
|
Based on the terms of these mortgage loans, a prepayment cannot
be made during the first year after it has been entered. After
one year, a penalty of 1% is assessed on any prepayments. The
penalty is reduced ratably over the course of the second year.
There is no penalty for prepayments made in the third year.
In April 2007, we repaid in full, $19.0 million of mortgage
debt relating to the Hilton Concord. We incurred no prepayment
penalties in connection with the early repayment. We incurred
interest expense related to our mortgage loans of
$1.0 million and $3.1 million for the three and nine
months ended September 30, 2007, respectively, and
$0.4 million and $1.0 million for the three and nine
months ended September 30, 2006, respectively.
Interest
Rate Caps
We have entered into three interest rate cap agreements in order
to provide an economic hedge against the potential effect of
future interest rate fluctuations. The following table
summarizes our interest rate cap agreements as of
September 30, 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturity
|
|
|
30-day LIBOR
|
|
|
|
Amount
|
|
|
Date
|
|
|
Cap Rate
|
|
|
March 2005 (Credit Facility)
|
|
$
|
55.0 million
|
|
|
|
January 2008
|
|
|
|
5.75
|
%
|
October 2006 (Hilton Arlington mortgage loan)
|
|
$
|
24.7 million
|
|
|
|
November 2009
|
|
|
|
7.25
|
%
|
February 2007 (Hilton Westchase mortgage loan)
|
|
$
|
32.8 million
|
|
|
|
February 2010
|
|
|
|
7.25
|
%
|
At September 30, 2007, the total fair value of these
interest rate cap agreements was approximately $15,000. The
change in fair value for these interest rate cap agreements was
immaterial and is recognized in the consolidated statement of
operations.
12
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
We are organized into two reportable segments: hotel ownership
(through whole-ownership and joint ventures) and hotel
management. A third reportable segment, corporate housing, was
disposed of on January 26, 2007 with the sale of
BridgeStreet and its affiliated subsidiaries. Each segment is
managed separately because of its distinctive economic
characteristics. Reimbursable expenses, classified as
other revenue and expenses from managed properties
on the statement of operations, are not included as part of this
segment analysis. These reimbursable expenses are all part of
the hotel management segment.
Hotel ownership includes our wholly-owned hotels and joint
venture investments. For the hotel ownership segment
presentation, we have allocated internal management fee expense
of $0.7 million and $1.5 million for the three and
nine months ended September 30, 2007, respectively, and
$0.2 million and $0.5 million for the three and nine
months ended September 30, 2006, respectively. These fees
are eliminated in consolidation but are presented as part of the
segment to present their operations on a stand-alone basis.
Interest expense related to hotel mortgages and other debt drawn
specifically to finance the hotels is included in the hotel
ownership segment. As of January 1, 2007, our entire debt
balance relates to our hotel ownership segment.
Hotel management includes the operations related to our managed
properties, our purchasing, construction and design subsidiary
and our insurance subsidiary. Revenue for this segment consists
of management fees (which includes $3.2 million
of business interruption proceeds received during the first
quarter of 2006), termination fees and
other from our consolidated statement of operations.
Our insurance subsidiary, as part of the hotel management
segment, provides a layer of reinsurance for property, casualty,
auto and employment practices liability coverage to our hotel
owners.
Corporate is not actually a reportable segment but rather
includes costs that do not specifically relate to any other
single segment of our business. Corporate includes expenses
related to our public company structure, certain restructuring
charges, Board of Directors costs, audit fees, unallocated
corporate interest expense and an allocation for rent and legal
expenses. Corporate assets include the Companys cash
accounts, deferred tax assets, deferred financing fees and
various other corporate assets.
Due to the sale of our third reportable segment, corporate
housing, in January 2007, the operations of this segment are
included as part of discontinued operations on the consolidated
statement of operations for all periods presented. The assets
related to this segment have been presented as assets held for
sale on the consolidated balance sheet as of December 31,
2006. The assets of our corporate housing segment of
$40.4 million as of September 30, 2006, are separately
included within the corporate assets in the segment presentation
below. As the corporate housing segment was sold, we have not
presented it within the following segment presentation. See
Note 12, Acquisitions and Dispositions for more
information on the disposition of the segment.
Capital expenditures include the acquisition of
hotels and purchases of property and equipment
line items from our cash flow statement. All amounts presented
are in thousands.
13
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel
|
|
|
Hotel
|
|
|
|
|
|
|
|
|
|
Management
|
|
|
Ownership
|
|
|
Corporate
|
|
|
Consolidated
|
|
|
Three months ended September 30, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
13,075
|
|
|
$
|
20,628
|
|
|
$
|
|
|
|
$
|
33,703
|
|
Depreciation and amortization
|
|
|
1,879
|
|
|
|
2,243
|
|
|
|
15
|
|
|
|
4,137
|
|
Operating expense
|
|
|
12,307
|
|
|
|
15,325
|
|
|
|
647
|
|
|
|
28,279
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss) income
|
|
|
(1,111
|
)
|
|
|
3,060
|
|
|
|
(662
|
)
|
|
|
1,287
|
|
Interest expense, net
|
|
|
|
|
|
|
(3,222
|
)
|
|
|
(88
|
)
|
|
|
(3,310
|
)
|
Equity in earnings of affiliates
|
|
|
|
|
|
|
563
|
|
|
|
|
|
|
|
563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before minority interests and income taxes
|
|
$
|
(1,111
|
)
|
|
$
|
401
|
|
|
$
|
(750
|
)
|
|
$
|
(1,460
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
$
|
390
|
|
|
$
|
3,183
|
|
|
$
|
|
|
|
$
|
3,573
|
|
Three months ended September 30, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
33,749
|
|
|
$
|
7,154
|
|
|
$
|
|
|
|
$
|
40,903
|
|
Depreciation and amortization
|
|
|
929
|
|
|
|
582
|
|
|
|
115
|
|
|
|
1,626
|
|
Operating expense
|
|
|
14,833
|
|
|
|
5,395
|
|
|
|
1,205
|
|
|
|
21,433
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss) income
|
|
|
17,987
|
|
|
|
1,177
|
|
|
|
(1,320
|
)
|
|
|
17,844
|
|
Interest expense, net
|
|
|
|
|
|
|
(991
|
)
|
|
|
(692
|
)
|
|
|
(1,683
|
)
|
Equity in earnings of affiliates
|
|
|
|
|
|
|
4,745
|
|
|
|
|
|
|
|
4,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before minority interests and income taxes
|
|
$
|
17,987
|
|
|
$
|
4,931
|
|
|
$
|
(2,012
|
)
|
|
$
|
20,906
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
$
|
315
|
|
|
$
|
1,662
|
|
|
$
|
18
|
|
|
$
|
1,995
|
|
14
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel
|
|
|
Hotel
|
|
|
|
|
|
|
|
|
|
Management
|
|
|
Ownership
|
|
|
Corporate
|
|
|
Consolidated
|
|
|
Nine months ended September 30, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
45,149
|
|
|
$
|
52,325
|
|
|
$
|
|
|
|
$
|
97,474
|
|
Depreciation and amortization
|
|
|
5,424
|
|
|
|
5,459
|
|
|
|
231
|
|
|
|
11,114
|
|
Operating expense
|
|
|
37,496
|
|
|
|
38,190
|
|
|
|
3,677
|
|
|
|
79,363
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
2,229
|
|
|
|
8,676
|
|
|
|
(3,908
|
)
|
|
|
6,997
|
|
Interest expense, net
|
|
|
|
|
|
|
(8,160
|
)
|
|
|
(2
|
)
|
|
|
(8,162
|
)
|
Equity in earnings of affiliates
|
|
|
|
|
|
|
1,818
|
|
|
|
|
|
|
|
1,818
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before minority interests and income taxes
|
|
$
|
2,229
|
|
|
$
|
2,334
|
|
|
$
|
(3,910
|
)
|
|
$
|
653
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
139,723
|
|
|
$
|
253,020
|
|
|
$
|
40,300
|
|
|
$
|
433,043
|
|
Capital expenditures
|
|
$
|
1,023
|
|
|
$
|
134,860
|
|
|
$
|
158
|
|
|
$
|
136,041
|
|
Nine months ended September 30, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
80,424
|
|
|
$
|
18,609
|
|
|
$
|
|
|
|
$
|
99,033
|
|
Depreciation and amortization
|
|
|
2,896
|
|
|
|
1,481
|
|
|
|
338
|
|
|
|
4,715
|
|
Operating expense
|
|
|
49,393
|
|
|
|
14,211
|
|
|
|
3,961
|
|
|
|
67,565
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
28,135
|
|
|
|
2,917
|
|
|
|
(4,299
|
)
|
|
|
26,753
|
|
Interest expense, net
|
|
|
|
|
|
|
(2,367
|
)
|
|
|
(2,410
|
)
|
|
|
(4,777
|
)
|
Equity in earnings of affiliates
|
|
|
|
|
|
|
4,311
|
|
|
|
|
|
|
|
4,311
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before minority interests and income taxes
|
|
$
|
28,135
|
|
|
$
|
4,861
|
|
|
$
|
(6,709
|
)
|
|
$
|
26,287
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
172,445
|
|
|
$
|
76,735
|
|
|
$
|
59,119
|
|
|
$
|
308,299
|
|
Capital expenditures
|
|
$
|
1,709
|
|
|
$
|
17,346
|
|
|
$
|
415
|
|
|
$
|
19,470
|
|
Revenues from continuing foreign operations, excluding
reimbursable expenses, were as follows (in
thousands)
(1)
(2)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
Nine Months
|
|
|
|
Ended September 30,
|
|
|
Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
|
2006
|
|
|
Russia
|
|
$
|
179
|
|
|
$
|
375
|
|
|
$
|
539
|
|
|
$
|
1,125
|
|
Other
|
|
$
|
192
|
|
|
$
|
158
|
|
|
$
|
430
|
|
|
$
|
416
|
|
|
|
|
(1)
|
|
Revenues for the United Kingdom and
France related solely to BridgeStreet operations have been
reclassified as discontinued operations on the consolidated
statement of operations for the related periods due to the sale
of BridgeStreet during the first quarter of 2007 and therefore
have not been included in the above table. There have been no
revenues from either region during the three month period ended
September 30, 2007. BridgeStreet revenues from the United
Kingdom and France were $2.8 million and $0.2 million,
respectively, for the nine month period ended September 30,
2007. Revenues from the United Kingdom and France were
$11.1 million and $0.8 million for the three months
ended September 30, 2006, respectively, and
$26.6 million and $1.9 million for the nine month
period ended September 30, 2006, respectively.
|
|
(2)
|
|
Management fee revenues from our
managed properties in Mexico are recorded through our joint
venture, IHR/Steadfast Hospitality Management, LLC, and as such,
are included in equity in earnings in our consolidated
statements of operations for the three and nine months ended
September 30, 2007.
|
A significant portion of our management fees for the three and
nine month periods ended September 30, 2007 were derived
from Blackstone and Sunstone REIT. As of September 30,
2007, we managed 17 hotels for Blackstone and 30 hotels and two
ancillary service centers for Sunstone REIT. The total
management fees for all Blackstone
15
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
properties which we managed at September 30, 2007,
accounted for $1.5 million, or 16%, of management fees for
the three months ended September 30, 2007, and
$4.9 million, or 15%, of management fees for the nine month
period ended September 30, 2007. The Sunstone REIT
properties accounted for $2.3 million, or 24%, of
management fees for the three months ended September 30,
2007, and $6.6 million, or 20%, of management fees for the
nine month period ended September 30, 2007.
We managed eight properties that were damaged or closed due to
hurricanes in 2004. In March 2006, we settled our claim for lost
management fees and received approximately $3.2 million in
business interruption proceeds. This recovery is recorded in
management fees on the income statement.
|
|
11.
|
COMMITMENTS
AND CONTINGENCIES
|
Insurance
Matters
As part of our management services to hotel owners, we generally
obtain casualty (workers compensation and general
liability) insurance coverage for our managed hotels. In
December 2002, one of the carriers we used to obtain casualty
insurance coverage was downgraded significantly by rating
agencies. In January 2003, we negotiated a transfer of that
carriers current policies to a new carrier. We have been
working with the prior carrier to facilitate a timely and
efficient settlement of the original 1,213 claims outstanding
under the prior carriers casualty policies. The prior
carrier has primary responsibility for settling these claims
from its assets. As of September 30, 2007, 46 claims
remained outstanding. If the prior carriers assets are not
sufficient to settle these outstanding claims, and the claims
exceed amounts available under state guaranty funds, we may be
required to settle those claims. We are indemnified under our
management agreements for such amounts, except for periods prior
to January 2001, when we leased certain hotels from owners.
Based on currently available information, we believe the
ultimate resolution of these claims will not have a material
adverse effect on our consolidated financial position, results
of operations or liquidity.
During 2005, the prior carrier presented invoices to us and
other policy holders related to dividends previously granted to
us and other policy holders with respect to the prior policies.
Based on this information we have determined that the amount is
probable and estimable and have therefore recorded the
liability. In September 2005, we invoiced the prior carrier for
premium refunds due to us on previous policies. The initial
premiums on these policies were calculated based on estimated
employee payroll expenses and gross hotel revenues. Due to the
September 11th terrorist attacks and the resulting
substantial decline in business and leisure travel in the months
that followed, we reduced hotel level headcount and payroll. The
estimated premiums billed were significantly overstated and as a
result, we are owed refunds on the premiums paid. The amount of
our receivable exceeds the dividend amounts claimed by the prior
carrier. We have reserved the amount of the excess, given the
financial condition of the carrier. We hold the legal right of
offset in regard to this receivable and payable with the prior
insurance carrier. We will continue to pursue collection of our
receivable and do not expect to pay any amounts to the prior
carrier prior to reaching an agreement with it regarding the
contractual amounts due to us. To the extent we do not collect
sufficiently on our receivable and pay amounts that we have been
invoiced, we will vigorously attempt to recover any additional
amounts from our owners.
16
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Leases
With the sale of BridgeStreet, we no longer lease apartments for
our corporate housing division. As of September 30, 2007,
our lease obligations consist of only office space for our
corporate offices. Future minimum lease payments required under
these operating leases as of September 30, 2007 were as
follows (in thousands):
|
|
|
|
|
September 30,
2007-2008
|
|
$
|
3,481
|
|
September 30,
2008-2009
|
|
|
3,427
|
|
September 30,
2009-2010
|
|
|
3,509
|
|
September 30,
2010-2011
|
|
|
3,593
|
|
September 30,
2011-2012
|
|
|
3,679
|
|
Thereafter
|
|
|
4,091
|
|
|
|
|
|
|
Total
|
|
$
|
21,780
|
|
|
|
|
|
|
The operating lease obligations shown in the table above have
not been reduced by a non-cancelable sublease related to our
former corporate office space. We remain secondarily liable
under this lease in the event that the sub-lessee defaults under
the sublease terms. Given the size and financial stability of
the sub-lessee, we do not believe that any payments will be
required as a result of the secondary liability provisions of
the primary lease agreements. We expect to receive minimum
payments under this sublease as follows (in thousands):
|
|
|
|
|
September 30,
2007-2008
|
|
$
|
1,122
|
|
September 30,
2008-2009
|
|
|
1,167
|
|
September 30,
2009-2010
|
|
|
1,214
|
|
September 30,
2010-2011
|
|
|
1,263
|
|
September 30,
2011-2012
|
|
|
1,313
|
|
Thereafter
|
|
|
1,251
|
|
|
|
|
|
|
Total
|
|
$
|
7,330
|
|
|
|
|
|
|
Commitments
Related to Management Agreements and Hotel
Ownership
Under the provisions of management agreements with certain hotel
owners, we are obligated to provide an aggregate of
$2.0 million to these hotel owners in the form of
investments or loans. The timing of future investments or
working capital loans to hotel owners is not currently known as
these advances are at the hotel owners discretion.
In connection with our owned hotels, we have committed to
provide certain funds for property improvements as required by
the respective brand franchise agreements. As of
September 30, 2007, we had ongoing renovation and property
improvement projects with remaining expected costs to complete
of approximately $20.2 million, of which $18.0 million
is directly attributable to comprehensive renovations for the
Westin Atlanta Airport.
Letters
of Credit
As of September 30, 2007, we had a $1.5 million letter
of credit outstanding from Northridge Insurance Company in favor
of our property insurance carrier. The letter of credit expires
on April 4, 2008. We are required by the property insurance
carrier to deliver the letter of credit to cover its losses in
the event we default on payments to the carrier. Accordingly,
the lender has required us to restrict a portion of our cash
equal to the amount of the letter of credit, which we present as
restricted cash on the consolidated balance sheet. We also have
a $0.8 million letter of credit outstanding from Bank of
America in favor of the insurance carrier that issues surety
bonds on behalf of the properties we manage. The letter of
credit expires on March 31, 2008. We are required by the
insurance carrier to deliver the letter of credit to cover its
risk in the event the properties default on their required
payments related to the surety bonds.
17
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Contingent
Liabilities Related to Partnership Interests
We own interests in several partnerships and other joint
ventures. To the extent that any of these partnerships or joint
ventures become unable to pay its obligations, those obligations
would become obligations of the general partners. We are not the
sole general partner of any of our joint ventures. While we
believe we are protected from any risk of liability because our
investments in these partnerships as a general partner were
conducted through the use of single-purpose entities, to the
extent any debtors pursue payment from us, it is possible that
we could be held liable for those liabilities, and those amounts
could be material.
|
|
12.
|
ACQUISITIONS &
DISPOSITIONS
|
Acquisitions
In May 2007, we acquired the 495-room Westin Atlanta
Airport in Georgia, from an affiliate of Blackstone, for a total
acquisition cost of $76.1 million, including normal and
customary closing costs. We funded the acquisition through a
combination of borrowings on our Credit Facility and cash on
hand. From May 24, 2007 to September 30, 2007, hotel
revenues and operating income of $8.2 million and
$1.7 million, respectively, have been included in our
consolidated statement of operations. The acquisition cost of
the hotel was allocated as follows (in thousands):
|
|
|
|
|
Land
|
|
$
|
4,419
|
|
Buildings and improvements
|
|
|
66,243
|
|
Furniture and fixtures
|
|
|
4,945
|
|
Working capital
|
|
|
474
|
|
|
|
|
|
|
Total
|
|
$
|
76,081
|
|
|
|
|
|
|
As the purchase of the Westin Atlanta Airport was a material
acquisition, we are providing the pro forma financial
information set forth below (in thousands), which represents the
combined results as if the acquisition had occurred on
January 1, 2006. This pro forma information is not
necessarily indicative of the results that actually would have
occurred nor does it intend to indicate future operating results.
|
|
|
|
|
|
|
|
|
|
|
Nine Months
|
|
|
|
Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Pro forma lodging revenues
|
|
$
|
66,645
|
|
|
$
|
36,863
|
|
Pro forma net income
|
|
$
|
22,033
|
|
|
$
|
21,020
|
|
Pro forma diluted earnings per share
|
|
$
|
0.69
|
|
|
$
|
0.67
|
|
In February 2007, we acquired the 297-room Hilton Houston
Westchase in Texas, from an affiliate of Blackstone, for a total
acquisition cost of $51.9 million, including normal and
customary closing costs. We financed the acquisition through a
non-recourse mortgage loan of $32.8 million and the
remainder with a combination of cash on hand and borrowings on
our previous credit facility. From February 8, 2007 to
September 30, 2007, hotel revenues and operating income of
$11.8 million and $2.6 million, respectively, have
been included in our consolidated statement of operations. The
acquisition cost of the hotel was allocated as follows (in
thousands):
|
|
|
|
|
Land
|
|
$
|
4,860
|
|
Buildings and improvements
|
|
|
43,422
|
|
Furniture and fixtures
|
|
|
3,411
|
|
Working capital
|
|
|
184
|
|
|
|
|
|
|
Total
|
|
$
|
51,877
|
|
|
|
|
|
|
18
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
On June 27, 2006, we acquired the 131-room Hilton
Garden Inn Baton Rouge Airport in Louisiana. The acquisition
cost was $14.5 million, including normal and customary
closings costs. We financed the purchase through borrowings on
our previous credit facility and available cash. The acquisition
cost of the hotel was allocated as follows (in thousands):
|
|
|
|
|
Land
|
|
$
|
1,375
|
|
Buildings and improvements
|
|
|
12,087
|
|
Furniture and fixtures
|
|
|
1,022
|
|
Working capital
|
|
|
44
|
|
|
|
|
|
|
Total
|
|
$
|
14,528
|
|
|
|
|
|
|
Dispositions
On January 26, 2007, we sold our BridgeStreet corporate
housing subsidiary for total proceeds of approximately
$40.5 million in cash, resulting in income from
discontinued operations, net of tax, of approximately
$20.5 million. This gain has been recorded as part of
discontinued operations for the nine months ended
September 30, 2007. Our corporate housing business had been
classified as its own reportable segment. We classified the
assets and liabilities relating to this subsidiary as held for
sale in our consolidated balance sheet at December 31, 2006
as detailed in the following table (in thousands):
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
Accounts receivable, net
|
|
$
|
8,064
|
|
Prepaid expenses and other current assets
|
|
|
8,247
|
|
Property and equipment, net
|
|
|
2,214
|
|
Goodwill
|
|
|
9,858
|
|
|
|
|
|
|
Total assets held for sale
|
|
$
|
28,383
|
|
Accounts payable
|
|
$
|
2,498
|
|
Accrued expenses
|
|
|
7,765
|
|
|
|
|
|
|
Total liabilities held for sale
|
|
$
|
10,263
|
|
The operations of the corporate housing subsidiary have been
classified as discontinued operations in our consolidated
statement of operations for all periods presented. The following
table summarizes operating results, the gain on the sale, and
our segment reporting of our corporate housing subsidiary (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
Nine Months
|
|
|
|
Ended September 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
Revenue
|
|
$
|
8,500
|
|
|
$
|
101,066
|
|
Depreciation and amortization
|
|
|
|
|
|
|
1,193
|
|
Operating expense
|
|
|
8,969
|
|
|
|
95,403
|
|
|
|
|
|
|
|
|
|
|
Operating (loss) income
|
|
$
|
(469
|
)
|
|
$
|
4,470
|
|
Gain on sale
|
|
|
20,549
|
|
|
|
|
|
Interest expense
|
|
|
|
|
|
|
18
|
|
|
|
|
|
|
|
|
|
|
Income before minority interest and taxes
|
|
$
|
20,080
|
|
|
$
|
4,452
|
|
Income tax benefit (expense)
|
|
|
163
|
|
|
|
(1,402
|
)
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations, net of taxes
|
|
$
|
20,243
|
|
|
$
|
3,050
|
|
|
|
|
|
|
|
|
|
|
19
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The disposition of our corporate housing subsidiary triggered
the recognition of significant differences in the carrying
values between tax basis and GAAP basis. As the tax basis was
significantly higher, there was a loss realized for tax purposes
compared to the $20.5 million gain realized in our
statement of operations, resulting in a tax benefit on this
disposition for the nine month period ended September 30,
2007.
In September 2005, we sold the Pittsburgh Airport Residence Inn
by Marriott for $11.0 million and recognized a gain on sale
of $2.5 million. We received an additional distribution of
$0.2 million during the second quarter of 2007 that had
been held in escrow for any contingent liabilities. The
resulting adjustment to our gain on sale of $0.1 million
(net of tax) has been recorded as part of discontinued
operations.
|
|
13.
|
STOCK-BASED
COMPENSATION
|
On January 1, 2006, we adopted SFAS No. 123
(revised 2004),
Share Based Payment
(SFAS No. 123R) using the modified
prospective method. Since January 1, 2003, we have used the
Black-Scholes pricing model to estimate the value of stock
options granted to employees. The adoption of
SFAS No. 123R did not have a material impact on our
results of operations or financial position as all of our
unvested stock-based awards as of December 31, 2005 had
previously been accounted for under the fair value method of
accounting.
A summary of option activity under the equity-based compensation
plans as of September 30, 2007, and changes during the nine
months then ended is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate
|
|
|
|
Number of
|
|
|
Weighted Average
|
|
|
Intrinsic
|
|
|
|
Shares
|
|
|
Exercise Price/Share
|
|
|
Value
|
|
|
Options outstanding at December 31, 2006
|
|
|
495,413
|
|
|
$
|
6.81
|
|
|
|
|
|
Granted
|
|
|
40,000
|
|
|
$
|
6.97
|
|
|
|
|
|
Exercised
|
|
|
(48,141
|
)
|
|
$
|
3.94
|
|
|
|
|
|
Forfeited
|
|
|
(35,850
|
)
|
|
$
|
15.23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding at September 30, 2007
|
|
|
451,422
|
|
|
$
|
6.46
|
|
|
$
|
119,662
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options exercisable at September 30, 2007
|
|
|
350,596
|
|
|
$
|
6.56
|
|
|
$
|
119,662
|
|
A summary of the restricted stock activity under the
equity-based compensation plans as of September 30, 2007,
and changes during the nine months then ended is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
Number of
|
|
|
Average
|
|
|
|
Restricted
|
|
|
Grant-Date
|
|
|
|
Shares
|
|
|
Fair Value
|
|
|
Unvested at December 31, 2006
|
|
|
326,577
|
|
|
$
|
5.40
|
|
Granted
|
|
|
279,200
|
|
|
$
|
6.05
|
|
Vested
|
|
|
(141,246
|
)
|
|
$
|
5.30
|
|
|
|
|
|
|
|
|
|
|
Unvested at September 30, 2007
|
|
|
464,531
|
|
|
$
|
5.82
|
|
|
|
|
|
|
|
|
|
|
The total intrinsic value of restricted stock which vested
during the nine months ended September 30, 2007 was
approximately $0.9 million.
The restricted stock awards granted in 2007 vest ratably over
four years, except for one employee whose awards vest over three
years based on his employment agreement. All restricted stock
awards granted in prior years vest ratably over three years.
The compensation expense related to stock options and restricted
stock awards was $0.3 million and $0.9 million for the
three and nine month periods ended September 30, 2007, and
$0.2 million and $0.8 million for the three and nine
month periods ended September 30, 2006, respectively. As of
September 30, 2007, there was
20
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
$2.2 million and $0.1 million of total unrecognized
compensation cost related to unvested restricted stock and
unvested stock options, respectively.
|
|
14.
|
INCOME
TAX RATE CHANGE AND FIN 48 RECOGNITION AND
MEASUREMENT OF TAX POSITIONS AND BENEFITS
|
The Internal Revenue Service recently changed the tax law
related to the utilization of certain employee tax credits to
now allow these credits to be utilized to offset alternative
minimum tax. Effective in 2007, certain tax credits are now
allowed to be utilized during the current year and carried back
to 2006 to offset alternative minimum tax paid. We had
previously been carrying a valuation allowance for the
anticipated amount which would not have been utilized prior to
the change in the tax law. This valuation was removed in the
third quarter causing the reduction in our effective tax rate.
This change resulted in a reduction in the annualized effective
tax rate from 42% to 34% as of September 30, 2007. The tax
rate for the quarter reflects the additional tax benefit
resulting from the true-up of the annual effective rate.
We adopted the provisions of FIN 48 on January 1,
2007. As a result of the implementation of FIN 48, we made
a comprehensive review of our tax positions in accordance with
the more-likely-than-not standard established by FIN 48.
The result of the implementation of FIN 48 did not have a
material effect on our consolidated financial position or
results of operations.
The Company does not believe there will be any material changes
in our unrecognized tax positions over the next 12 months.
We will recognize interest and penalties accrued related to any
unrecognized tax benefits in income tax expense. For the nine
months ended September 30, 2007, we did not have any
accrued interest or penalties associated with any unrecognized
tax benefits, nor was any interest expense or penalties
recognized during the quarter.
We file income tax returns in the U.S. federal
jurisdiction, various state and local jurisdictions, and several
foreign jurisdictions in which we operate. As of January 1 and
September 30, 2007, our open tax years for federal, state
and local jurisdictions that remain subject to examination range
from 2001 through 2006.
In October 2007, Equity Inns completed the previously announced
merger with an affiliate of Whitehall Street Global Real Estate
Partnership 2007. As of September 30, 2007, we managed 38
properties for Equity Inns, consisting of 4,847 rooms. We
continue to manage the 38 properties and notice has not been
provided, nor any indication given, of the termination of the
underlying management agreements for the 38 properties. We will
continue to communicate with the new ownership as to its future
plans concerning the management of the properties.
21
|
|
Item 2:
|
Managements
Discussion and Analysis of Financial Condition and Results of
Operations
|
Managements Discussion and Analysis of Financial Condition
and Results of Operations (MD&A), is intended
to help the reader understand Interstate Hotels &
Resorts Inc., our operations and our present business
environment. MD&A is provided as a supplement to, and
should be read in conjunction with, our consolidated interim
financial statements and the accompanying notes.
Forward-Looking
Statements
The SEC encourages companies to disclose forward-looking
information so that investors can better understand a
companys future prospects and make informed investment
decisions. In this Quarterly Report on
Form 10-Q
and the information incorporated by reference herein, we make
some forward-looking statements within the meaning
of the Private Securities Litigation Reform Act of 1995. These
statements are often, but not always, made through the use of
words or phrases such as will likely result,
expect, will continue,
anticipate, estimate,
intend, plan, projection,
would, outlook and other similar terms
and phrases. Any statements in this document about our
expectations, beliefs, plans, objectives, assumptions or future
events or performance are not historical facts and are
forward-looking statements. Forward-looking statements are based
on managements current expectations and assumptions and
are not guarantees of future performance that involve known and
unknown risks, uncertainties and other factors which may cause
our actual results to differ materially from those anticipated
at the time the forward-looking statements are made. These risks
and uncertainties include those risk factors discussed in
Item 1A of our Annual Report on
Form 10-K
for the year ended December 31, 2006.
Any forward-looking statements are qualified in their entirety
by reference to the factors discussed throughout this Quarterly
Report on
Form 10-Q,
our most recent Annual Report on
Form 10-K,
and the documents incorporated by reference herein. You should
not place undue reliance on any of these forward-looking
statements. Further, any forward-looking statement speaks only
as of the date on which it is made and we do not undertake to
update any forward-looking statement or statements to reflect
events or circumstances after the date on which the statement is
made or to reflect the occurrence of unanticipated events. New
factors emerge from time to time and it is not possible to
predict which will arise. In addition, we cannot assess the
impact of each factor on our business or the extent to which any
factor, or combination of factors, may cause actual results to
differ materially from those contained in any forward-looking
statements.
Overview
and Outlook
Our Business
We are a premier hotel real
estate investor and one of the largest independent
U.S. hotel management companies not affiliated with a hotel
brand, measured by number of rooms under management. We derive
our earnings from the ownership of a group of strategic hotel
properties and a diversified portfolio of hotel management
agreements. While we continue to focus on our core business as a
premier provider of hospitality management services, we are also
expanding our portfolio of owned hotels in an effort to
diversify and enhance our earnings. As such, in 2007, a
significant portion of our operating income has been related to
owned hotels. We have two reportable operating segments: hotel
ownership (through whole-ownership and joint ventures) and hotel
management. A third reportable segment, corporate housing, was
disposed of on January 26, 2007, with the sale of
BridgeStreet, our corporate housing subsidiary. The results of
this segment are reported as discontinued operations in our
consolidated financial statements for all periods presented.
As of September 30, 2007, we owned six hotels with 1,755
rooms and held non-controlling minority interests in 15 joint
ventures, which hold ownership interests in 20 of our managed
properties. We and our affiliates also managed 184 properties,
with 42,435 rooms in 36 states, the District of Columbia,
Canada, Russia, Belgium, Ireland and Mexico. Our portfolio of
managed properties is diversified by brand, franchise and
ownership group. We manage hotels representing more than 30
franchise and brand affiliations and also operate 15 independent
hotels. Our managed hotels are owned by more than 65 different
ownership groups.
22
Industry Overview
The lodging industry, of
which we are a part, is subject to international and national
events. We have been impacted by several events over the
previous several years, including the ongoing threat of
terrorism and other hostilities, the potential outbreak of
infectious disease and natural disasters. As we conduct our
business on a national and international level, our activities
are also affected by changes in the performance of regional and
global economies.
During the first nine months of 2007, the U.S. economy
experienced trended growth of real GDP by 3% which is expected
to continue through the fourth quarter of 2007. In the second
half of 2006 and throughout 2007, the significant growth that
the lodging industry experienced in 2004 and 2005 began to
decelerate. This trend is expected to continue into the fourth
quarter of 2007 and through 2008. This deceleration may be
compounded by the tightening credit markets, decline in the
housing market, increases in oil and energy prices, lower
productivity growth, and a broad uncertainty in the general
U.S. economy.
During the first six months of 2007, RevPAR increased 5.5%, down
from 9.5% during the same period in 2006, driven mostly by ADR
growth in the current year. Looking forward, RevPAR is forecast
to finish the year with an annual RevPAR growth rate of 5.7%,
followed in 2008 and 2009 by growth rates of 5.3% and 4.5%,
respectively. Supply additions continue to accelerate slightly,
which has restrained occupancy growth, and is expected to
continue through the remainder of 2007, and into 2009.
Our outlook remains optimistic in the near term, as our RevPAR
for the nine month period ended September 30, 2007, has
grown 8.9% compared to the same period in 2006. This growth has
been driven primarily by ADR growth of 7.5%. Occupancy growth
also contributed 1.2% to the overall growth.
Financial Highlights
During the first nine
months of 2007, we continued to highlight our ability to
successfully expand and stabilize our income generating
activities through our acquisitions of strategic hospitality
properties. In January 2007, we sold BridgeStreet for
$40.5 million, resulting in a gain on sale of
$20.5 million. This transaction provided the ability to
recycle capital into our core business, the lodging and
hospitality industry, allowing us to leverage our experience and
forge stronger returns on our investments and serve as a
catalyst for continued future growth. In February 2007, we
purchased our fifth wholly-owned property, the Hilton Houston
Westchase, and in May 2007, we purchased the Westin Atlanta
Airport, our largest wholly-owned acquisition to date. For the
nine months ended September 30, 2007, revenues from our
owned-hotels were $52.3 million, an increase of
$33.7 million compared to the same period in 2006. In
addition, operating income from owned-hotels increased by
$10.7 million while gross margins increased 330 basis
points during the nine month period ended September 30,
2007 compared to the same period in the prior year.
While our overall operations have benefited from the
acquisitions of wholly-owned real estate, we continue to
experience the effects of the significant number of management
contracts lost during 2006 and the first nine months of 2007.
Total management fees were $32.7 million for the first nine
months of 2007, a decrease of $10.5 million from the same
period in 2006 (net of the $3.2 million of business
interruption proceeds received in the first quarter of 2006).
Although our management contract losses have been significant
over the past eight quarters, we believe our overall portfolio
of third party management agreements is beginning to stabilize
as evidenced during the third quarter of 2007, where we realized
a net decrease of only three properties.
In another effort to diversify our earnings sources, we have
continued to expand internationally. In February 2007, we
opened our first international office in Moscow in February to
capitalize on the potential growth in the international markets.
In addition, we commenced the management of four additional
international hotels, including our first in Ireland and
Belgium. We have also begun managing three resort properties in
Mexico through one of our joint venture affiliates. During 2007,
we and our affiliates have increased the number of international
properties under management to 11 and will continue to diversify
our earnings streams through whole and partnership acquisitions
of strategic hospitality properties, as well as continue to
source new management opportunities both domestically and
internationally.
Investments in and Acquisitions of Real Estate
In February 2007, we acquired the 297-room Hilton
Houston Westchase from affiliates of Blackstone, for a total
acquisition price of $51.9 million. We financed part of the
acquisition through a non-recourse mortgage loan of
$32.8 million and the remainder with a combination of cash
on
23
hand and borrowings on our old credit facility. The hotel is
currently undergoing the final phase of an $11 million
comprehensive renovation program, of which $8.5 million was
completed by the previous owner.
In May 2007, we acquired the 495-room Westin Atlanta
Airport for a total purchase price of $76.1 million,
representing our largest hotel acquisition to date. Simultaneous
to amending the Credit Facility, we borrowed an additional
$50.0 million of term loans to finance the acquisition,
with the remainder paid from cash on hand. The hotel has
commenced on a comprehensive $18.0 million renovation
program designed to provide all of the
full-service
features and amenities that travelers have come to expect at a
Westin property.
We have also been actively seeking joint venture investment
opportunities during the first nine months of 2007. In March
2007, we continued to grow our portfolio of joint ventures by
investing $0.5 million to acquire a 15% interest in the
Radisson Hotel Cross Keys in Baltimore, Maryland. We also
contributed an additional $1.2 million to an existing joint
venture which will build five to ten
aloft
®
hotels over the next several years. Intended to be similar to
the W
Hotel
®
brand,
aloft
®
is the new premium select-service hotel brand being introduced
by Starwood Hotels & Resorts Worldwide, Inc. Our joint
venture partner is responsible for site selection, construction
and development management, while we will operate the hotels.
The joint venture has signed long-term franchise agreements for
the first two properties. Construction commenced on the first
property located in Rancho Cucamonga, CA in January 2007, while
the second location in Cool Springs, TN broke ground in August
2007.
In July 2007, we formed a strategic partnership with Steadfast
Companies (Steadfast) to own and operate hotels in
Mexico. We advanced $5.7 million to an entity owned by
Steadfast in the form of a convertible debt instrument. The debt
is convertible upon the approval of the senior lender. Upon
conversion, the debt will convert to a 15% ownership interest in
the Steadfast entity which currently owns a three-property
portfolio of
Tesoro
®
resorts. We have received verbal approval for the conversion and
are awaiting the completion of the documentation process of the
approval from the senior lender, which we expect to receive in
the fourth quarter of 2007. The joint venture plans to invest
$10.0 million for comprehensive renovations and
improvements at all three resort properties in the near future,
of which our share will be approximately $1.5 million. We
also invested $0.5 million for a 50% interest in a separate
joint venture with Steadfast to manage hotels. The new
management joint venture took over management of the
three-property portfolio of
Tesoro
®
resorts upon its formation. This joint venture, which is a
platform for further growth in Mexico, took over management of
the three-property portfolio immediately upon its formation.
In August 2007, we entered a partnership with Premier Properties
USA to build three hotels. We will operate all three properties
upon the completion of construction and own a 15% equity
interest in the partnership. Construction on the first hotel is
expected to begin during the fourth quarter of 2007.
In September 2007, we, along with affiliates of Investcorp
International, Inc., signed a definitive agreement to acquire
the 321-room Hilton Seelbach Louisville in Kentucky, the
226-room Crowne Plaza Madison in Wisconsin and the
288-room Sheraton Columbia in Maryland from an affiliate of
The Blackstone Group. The Hilton Seelbach and the Crowne Plaza
Madison will be owned by a joint venture in which the Company
will invest $4.7 million and hold a 15% equity interest.
As part of the overall transaction, we will acquire 100% of the
third hotel, the Sheraton Columbia, for $46.5 million. We
plan to invest $12 million in a comprehensive renovation of
the property, including upgrades to all guest rooms and public
spaces. We will finance the transaction with a combination of
debt financing and cash on hand. The transaction is expected to
close during the fourth quarter.
Increase in our Borrowing Capacity
In March
2007, we closed on our Credit Facility. The Credit Facility
consisted of a $65.0 million term loan and a
$60.0 million revolving loan. Upon entering into the Credit
Facility, we borrowed $65.0 million under the term loan
using a portion of it to pay off the remaining obligation under
the old credit facility. In May 2007, we amended the Credit
Facility to increase the available limit under our term loan and
borrow an additional $50.0 million, increasing the total
outstanding balance under our term loan to $115.0 million.
The amendment also increased the availability under our
revolving loan to $85.0 million. The proceeds from the
additional $50.0 million of borrowings under our term loan
were used to purchase the Westin Atlanta Airport. The Credit
Facility provides for a total borrowing capacity of
$200.0 million under the term loan and revolver, compared
24
to $108.0 million under the previous credit facility. In
addition, we have the ability to increase the revolving credit
facility
and/or
term
loan by up to $75.0 million, in the aggregate, by seeking
additional commitments from lenders.
Turnover of Management Contracts
We continued
to realize the effects of the significant number of hotel
purchase and sale transactions in the real estate market, which
reduced the number of properties we manage. We ceased managing
59 hotels during the first nine months of 2007 (two of which we
purchased), including the loss of 22 properties owned by CNL
Hotels & Resorts, Inc., which were sold as two
portfolios. As a result, we were terminated as the manager of 17
of those properties and continue to manage five of these
properties for the new owner as of September 30, 2007. In
addition, Sunstone REIT sold seven hotels, which resulted in the
termination of our management contracts for those properties.
During the first nine months of 2007, Blackstone sold 20 hotels,
including the Hilton Houston Westchase and Westin Atlanta
Airport, which we purchased in February 2007 and May 2007,
respectively, and two hotels which we continued to manage as of
September 30, 2007, for the new owners. We continued to
manage 17 Blackstone properties at September 30, 2007,
which accounted for $4.9 million in management fees for the
nine months ended September 30, 2007. Termination fees due
to us as of September 30, 2007 for hotels previously sold
by Blackstone are $17.3 million (assuming Blackstone does
not replace the lost management contracts).
In summary, the management fees earned for the 59 management
contracts terminated in the first nine months of 2007 is as
follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
Number of
|
|
|
Nine Months
|
|
|
Nine Months
|
|
Owner Group
|
|
Properties
|
|
|
Rooms
|
|
|
Ended 9/30/2007
|
|
|
Ended 9/30/2006
|
|
|
Blackstone
|
|
|
18
|
(1)
|
|
|
5,122
|
|
|
$
|
2,091
|
|
|
$
|
4,262
|
|
Sunstone REIT
|
|
|
7
|
|
|
|
1,492
|
|
|
|
382
|
|
|
|
738
|
|
CNL
|
|
|
17
|
|
|
|
2,999
|
|
|
|
572
|
|
|
|
2,239
|
|
Others
|
|
|
17
|
|
|
|
2,926
|
|
|
|
667
|
|
|
|
1,517
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
59
|
|
|
|
12,539
|
|
|
$
|
3,712
|
|
|
$
|
8,756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
As we will no longer be recording
management fees for the 297-room Hilton Houston Westchase
and the 495-room Westin Atlanta Airport, we have included
them in this analysis. In 2007, there were 16 Blackstone
properties sold which we no longer own or manage.
|
We partially offset the loss of 11,747 rooms related to the 57
management contracts with the addition of 18 management
contracts, totaling nearly 4,000 rooms.
Our goodwill is related to our hotel management segment. We
evaluate goodwill annually for impairment during the fourth
quarter; however, when circumstances warrant, we will assess the
valuation of our goodwill more frequently. During the nine
months ended September 30, 2007, no significant management
contract losses or other transactions and events occurred which
were not already considered in our analysis during the fourth
quarter of 2006. Based on this, we did not re-evaluate our
goodwill for impairment in the third quarter of 2007. Our
impairment analysis performed in the fourth quarter of 2006
assumed the net loss of 45 management contracts in 2007. We are
in the process of budgeting hotel operations and the resulting
management fees for 2008 and future periods, assessing industry
conditions and trends, and evaluating the stability of our
existing management contract portfolio and pipeline. This
information and other information will serve as the basis for
our annual goodwill impairment analysis to be performed in the
fourth quarter.
In October 2007, Equity Inns completed the previously announced
merger with an affiliate of Whitehall Street Global Real Estate
Partnership 2007. As of September 30, 2007, we managed 38
properties for Equity Inns, consisting of 4,847 rooms. We
continue to manage the 38 properties and notice has not been
provided, nor any indication given, of the termination of the
underlying management agreements for the 38 properties. We will
continue to communicate with the new ownership as to its future
plans concerning the management of the properties. The
management contracts for the Equity Inns properties have minimal
termination fee provisions. For the nine months ended
September 30, 2007, we received approximately
$2.0 million in management fees from the Equity Inns
properties.
25
Critical
Accounting Policies and Estimates
The preparation of financial statements in conformity with GAAP
requires management to make estimates and assumptions that
affect the reported amount of assets and liabilities at the date
of our financial statements and the reported amounts of revenues
and expenses during the reporting period. Application of these
policies involves the exercise of judgment and the use of
assumptions as to future uncertainties and, as a result, actual
results could differ from these estimates. We evaluate our
estimates and judgments, including those related to the
impairment of long-lived assets, on an ongoing basis. We base
our estimates on experience and on various other assumptions
that are believed to be reasonable under the circumstances.
We have discussed those policies that we believe are critical
and require judgment in their application in our Annual Report
on
Form 10-K,
for the year ending December 31, 2006. We also believe that
the following are critical accounting policies:
Accounting
for Uncertainty in Income Taxes
We adopted Financial Accounting Standards Board
(FASB) Interpretation No. 48, Accounting
for Uncertainty in Income Taxes, (FIN 48)
on January 1, 2007. FIN 48 is an interpretation of
FASB Statement No. 109, Accounting for Income
Taxes, and it seeks to reduce the diversity in practice
associated with certain aspects of measurement and recognition
in accounting for income taxes. FIN 48 prescribes a
recognition threshold and measurement requirement for the
financial statement recognition of a tax position that we have
taken or expect to take on a tax return. Additionally,
FIN 48 provides guidance on de-recognition, classification,
interest and penalties, accounting in interim periods,
disclosure, and transition. Under FIN 48, we may only
recognize or continue to recognize tax positions that meet a
more likely than not threshold. See Note 14,
FIN 48 Recognition and Measurement of Tax
Positions and Benefits for additional information.
Revenue
Recognition Related to Termination Fees
As we have existing management agreements with Blackstone, the
owner of multiple hotels which we have purchased, we evaluate
the impact of EITF Issue
No. 04-1,
Accounting for Preexisting Relationships between the
Parties to a Business Combination
(EITF 04-1)
on the purchase accounting for these acquisitions. Our
agreements with Blackstone have provisions which require the
payment of termination fees if Blackstone elects to terminate
the management contract or sells the hotel to any buyer,
including us. We determine the amount by which the pricing of
these contracts is favorable when compared to the pricing we
have negotiated with owners for recently executed management
contracts for comparable hotel properties and compare this
amount to the amount of required termination fee due from
Blackstone.
EITF 04-1
requires that we recognize the lesser of these amounts as a gain
on the settlement of the executory contract and as part of the
acquisition cost of the hotel.
Results
of Operations
Operating
Statistics
Statistics related to our managed hotel properties (including
wholly-owned hotels and hotels managed by affiliates):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30,
|
|
|
Percent Change
|
|
|
|
2007
|
|
|
2006
|
|
|
07 vs. 06
|
|
|
Hotel Management
|
|
|
|
|
|
|
|
|
|
|
|
|
Properties managed
|
|
|
184
|
|
|
|
233
|
|
|
|
(21.0
|
)%
|
Number of rooms
|
|
|
42,435
|
|
|
|
52,617
|
|
|
|
(19.4
|
)%
|
Hotel Ownership
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of properties
|
|
|
6
|
|
|
|
3
|
|
|
|
100.0
|
%
|
Number of rooms
|
|
|
1,755
|
|
|
|
655
|
|
|
|
167.9
|
%
|
26
Hotels under management decreased by a net of 49 properties as
of September 30, 2007, compared to September 30, 2006,
due to the following:
|
|
|
|
|
We acquired 19 additional management contracts from various
owners.
|
|
|
|
Blackstone/MeriStar sold 24 properties, seven properties of
which we either purchased or were retained as manager by the new
owners.
|
|
|
|
CNL sold 22 properties, five of which we continue to manage for
the new owner.
|
|
|
|
Sunstone sold eight properties which we no longer manage.
|
|
|
|
31 other properties were sold by various other owners, five of
which we continue to manage for the new owners.
|
The operating statistics related to our managed hotels,
including wholly-owned hotels, on a same-store
basis
(1)
,
were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
|
|
|
Ended September 30,
|
|
|
Percent Change
|
|
|
|
2007
|
|
|
2006
|
|
|
07 vs. 06
|
|
|
Hotel Management
|
|
|
|
|
|
|
|
|
|
|
|
|
RevPar
|
|
$
|
102.93
|
|
|
$
|
94.32
|
|
|
|
9.1
|
%
|
ADR
|
|
$
|
133.30
|
|
|
$
|
123.97
|
|
|
|
7.5
|
%
|
Occupancy
|
|
|
77.2
|
%
|
|
|
76.1
|
%
|
|
|
1.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months
|
|
|
|
|
|
|
Ended September 30,
|
|
|
Percent Change
|
|
|
|
2007
|
|
|
2006
|
|
|
07 vs. 06
|
|
|
Hotel Management
|
|
|
|
|
|
|
|
|
|
|
|
|
RevPar
|
|
$
|
100.62
|
|
|
$
|
92.42
|
|
|
|
8.9
|
%
|
ADR
|
|
$
|
133.20
|
|
|
$
|
123.95
|
|
|
|
7.5
|
%
|
Occupancy
|
|
|
75.5
|
%
|
|
|
74.6
|
%
|
|
|
1.2
|
%
|
|
|
|
(1)
|
|
We present these operating
statistics for the periods included in this report on a
same-store basis. We define our same-store hotels as those which
(i) are managed or owned by us for the entirety of the
reporting periods being compared or have been managed by us for
part of the reporting periods compared and we have been able to
obtain operating statistics for the period of time in which we
did not manage the hotel and (ii) have not sustained
substantial property damage, business interruption or undergone
large-scale capital projects during the periods being reported.
In addition, the operating results of hotels for which we no
longer manage as of September 30, 2007, are not included in
same-store hotel results for the periods presented herein. Of
the 184 properties that we and our affiliates managed as of
September 30, 2007, 178 properties have been classified as
same-store hotels.
|
Three
months ended September 30, 2007, compared to the three
months ended September 30, 2006
Revenues
Revenue consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
|
|
|
Ended September 30,
|
|
|
Percent Change
|
|
|
|
2007
|
|
|
2006
|
|
|
07 vs. 06
|
|
|
Lodging
|
|
$
|
20,628
|
|
|
$
|
7,154
|
|
|
|
>100
|
%
|
Management fees
|
|
|
9,634
|
|
|
|
14,066
|
|
|
|
(31.5
|
)%
|
Termination fees
|
|
|
935
|
|
|
|
16,995
|
|
|
|
(94.5
|
)%
|
Other
|
|
|
2,506
|
|
|
|
2,688
|
|
|
|
(6.8
|
)%
|
Other revenue from managed properties
|
|
|
147,562
|
|
|
|
202,780
|
|
|
|
(27.2
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
181,265
|
|
|
$
|
243,683
|
|
|
|
(25.6
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27
Lodging
The increase in lodging revenue is primarily due to the
inclusion of $13.2 million in additional revenues during
the three month period ended September 30, 2007 from the
Hilton Arlington (acquired in October 2006), the Hilton Houston
Westchase (acquired in February 2007), and the Westin Atlanta
(acquired in May 2007). Combined RevPAR for the three other
hotels which we owned for the full comparable periods increased
5.7%.
Management &
termination fees
The decrease in management fee revenue is directly correlated to
the loss of management properties over the past 12 months.
Our average property count for the three month period ended
September 30, 2007 decreased over 25% compared to the same
period in 2006. In addition, these losses have been compounded
as many of the properties have been full service properties,
which on average, yield a higher management fee. We have been
able to offset these losses by operational and economic gains
and have recognized RevPAR growth of 9.1% at our managed
properties quarter over quarter.
The decrease in termination fees is primarily due to the
recognition of $15.1 million of termination fees from
Blackstone during the third quarter of 2006, for management
contracts terminated on, or before, October 1, 2006.
The composition of our management and termination fees by
significant owner groups was as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
|
|
|
|
|
|
|
Properties @
|
|
|
Three Months
|
|
|
Three Months
|
|
Owner Group
|
|
9/30/2007
|
|
|
Ended 9/30/2007
|
|
|
Ended 9/30/2006
|
|
|
MANAGEMENT
FEES
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
Blackstone
|
|
|
17
|
|
|
$
|
1,518
|
|
|
$
|
1,581
|
|
Sunstone REIT
|
|
|
30
|
|
|
|
2,304
|
|
|
|
2,083
|
|
Equity Inns REIT
|
|
|
38
|
|
|
|
720
|
|
|
|
480
|
|
CNL/Ashford
|
|
|
5
|
|
|
|
148
|
|
|
|
143
|
|
International
|
|
|
8
|
|
|
|
333
|
|
|
|
434
|
|
Other
|
|
|
77
|
|
|
|
4,502
|
|
|
|
4,769
|
|
Owned
Hotels
(3)
|
|
|
6
|
|
|
|
|
|
|
|
306
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotels terminated during 2007
|
|
|
|
|
|
|
109
|
|
|
|
2,655
|
|
Hotels terminated during 2006
|
|
|
|
|
|
|
|
|
|
|
1,615
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total management fees
|
|
|
181
|
(2)
|
|
$
|
9,634
|
|
|
$
|
14,066
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TERMINATION FEES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Blackstone
|
|
|
|
|
|
$
|
935
|
|
|
$
|
16,217
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
778
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total termination fees
|
|
|
|
|
|
$
|
935
|
|
|
$
|
16,995
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
We also expect to earn incentive
fees related to the management portfolio. We record incentive
management fees in the period that it is certain these fees will
be earned, which for annual incentive fee measurements is
typically in the last month of the annual contract year. At
September 30, 2007, we recorded deferred revenue of
$7.3 million related to the international properties and
$2.2 million related to our other managed properties.
During the fourth quarter of 2007, we estimate that we will
recognize in excess of $19 million in incentive management
fee revenue assuming operation conditions remain as expected.
|
|
(2)
|
|
We have omitted three properties
managed by one of our joint venture affiliates as we do not
directly record management fee revenue. Our percentage of the
earnings are recorded as equity in earnings in our consolidated
statement of operations.
|
|
(3)
|
|
Management fees for Hilton
Westchase, Hilton Arlington and Westin Atlanta Airport are
eliminated in our consolidated statement of operations for the
periods in which we own the hotels but are included for periods
in which we managed these hotels for a third party prior to our
acquisition.
|
28
Other
Other revenues decreased $0.2 million primarily due to
lower accounting fee revenue as a result of managing fewer
properties. These decreases were offset by a slight increase in
revenue from our purchasing and capital project management
subsidiary.
Other
revenue from managed properties
These amounts represent the reimbursement of payroll and related
costs, and certain other costs of the hotels operations
that are contractually reimbursed to us by the hotel owners. Our
payments of these costs are recorded as other expenses
from managed properties. The decrease of
$55.2 million in other revenue from managed properties is
primarily due to the decrease in the number of managed hotels
and a corresponding decrease in the number of hotel employees
and related reimbursable salaries, benefits and other expenses.
Operating
Expenses
Operating expenses consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
|
|
|
Ended September 30,
|
|
|
Percent Change
|
|
|
|
2007
|
|
|
2006
|
|
|
07 vs. 06
|
|
|
Lodging
|
|
$
|
14,675
|
|
|
$
|
5,210
|
|
|
|
>100
|
%
|
Administrative and general
|
|
|
13,598
|
|
|
|
14,199
|
|
|
|
(4.2
|
)%
|
Depreciation and amortization
|
|
|
4,137
|
|
|
|
1,626
|
|
|
|
>100
|
%
|
Asset impairments and write-offs
|
|
|
6
|
|
|
|
2,024
|
|
|
|
(99.7
|
)%
|
Other expenses from managed properties
|
|
|
147,562
|
|
|
|
202,780
|
|
|
|
(27.2
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
$
|
179,978
|
|
|
$
|
225,839
|
|
|
|
(20.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging
The increase in lodging expense is primarily due to the
inclusion of $9.4 million of expenses for the three month
period ended September 30, 2007 from the Hilton Arlington,
the Hilton Houston Westchase, and the Westin Atlanta Airport.
Administrative
and general
These expenses consist of payroll and related benefits for
employees in operations management, sales and marketing,
finance, legal, human resources and other support services, as
well as general corporate and public company expenses.
Administrative and general expenses showed a decrease between
periods, primarily due to a reduction in employee compensation
of $0.5 million and expenses in our insurance subsidiary of
$0.2 million.
Depreciation
and amortization
We had a significant increase in depreciable assets due to the
acquisition of the Hilton Arlington, the Hilton Houston
Westchase, and the Westin Atlanta Airport which resulted in
additional depreciation expense of $1.6 million. In
addition, scheduled amortization expense for our management
contracts increased by approximately $0.8 million as a
result of revising the estimated economic lives of the
management contracts for the remaining Blackstone properties to
approximately four years, due to Blackstones plans to sell
most of the portfolio within four years.
Asset
impairments and write-offs
When we receive notification that a management contract will be
terminated early, we evaluate when or if amortization should be
accelerated or if any remaining management contract costs should
be impaired. For the three months ending September 30,
2006, $2.0 million of asset impairments were recorded as a
result of the sale and subsequent termination of three
Blackstone and 13 Sunstone properties.
29
Other
expenses from managed properties
These amounts represent the payment of payroll and related
costs, and certain other costs of the hotels operations
that are contractually reimbursed to us by the hotel owners. The
decrease of $55.2 million in other expense from managed
properties is primarily due to the decrease in the number of
managed hotels and a corresponding decrease in the number of
hotel employees and related reimbursable salaries, benefits and
other expenses.
Other
Income and Expenses
The significant components of other income and expenses were as
follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
|
|
|
Ended September 30,
|
|
|
Percent Change
|
|
|
|
2007
|
|
|
2006
|
|
|
07 vs. 06
|
|
|
Interest expense, net
|
|
$
|
3,310
|
|
|
$
|
1,683
|
|
|
|
96.7
|
%
|
Equity in earnings of affiliates
|
|
|
563
|
|
|
|
4,745
|
|
|
|
(88.1
|
)%
|
Income tax (benefit) expense
|
|
|
(654
|
)
|
|
|
7,933
|
|
|
|
>(100
|
)%
|
Minority interest expense
|
|
|
1
|
|
|
|
122
|
|
|
|
(99.2
|
)%
|
Income from discontinued operations, net of tax
|
|
|
2,836
|
|
|
|
2,347
|
|
|
|
20.8
|
%
|
Interest
expense
Net interest expense increased quarter over quarter by
$1.6 million due to an increase in our total debt
outstanding. Specifically, interest expense related to our
Credit Facility increased by $0.9 million due to additional
borrowings during 2007. In addition, our mortgage interest
expense for the three month period ended September 30, 2007
has increased by $0.6 million in comparison with the same
period during the prior year, due to the acquisitions of the
Hilton Arlington and the Hilton Houston Westchase, partially
offset by the repayment of the Hilton Concord mortgage during
the second quarter of 2007. The amortization of capitalized loan
fees was $0.3 million and $0.2 million for the three
month periods ended September 30, 2007 and 2006,
respectively.
Equity in
earnings of affiliates
The decrease is primarily due to a gain of approximately
$4.5 million recognized during the third quarter of 2006
from the sale of the Sawgrass Marriott Resort & Spa,
of which we held a 10% interest. Excluding the $4.5 million
gain, our share of earnings from our joint ventures has
increased $0.3 million during the three month period ended
September 30, 2007, in comparison with the same period of
2006.
Income
tax expense
The decrease in income tax expense is partially driven by the
decrease in our income from continuing operations. In addition,
due to a change in the tax law, there was a reduction in the
annualized effective tax rate to 34% as of September 30,
2007 from the 38% as of September 30, 2006. Effective in
2007, certain tax credits are now allowed to be utilized during
the current year and carried back to 2006 to offset alternative
minimum tax paid. We had previously been carrying a valuation
allowance for the anticipated amount which would have not been
utilized prior to the change in the tax law. This valuation was
removed in the third quarter causing additional tax benefit in
the quarter. The quarterly tax expense includes the tax benefit
recognized utilizing the 34% tax rate as well as the additional
tax benefit from the removal of the valuation allowance recorded
in the first two quarters on the tax credits.
Income
from discontinued operations, net of tax
Income from discontinued operations for the three months ended
September 30, 2007 was due to additional gain recognized
with the settlement of working capital on the sale of
BridgeStreet, which occurred in January 2007. The 2006
discontinued operations relate to the operations of BridgeStreet.
30
Nine
months ended September 30, 2007, compared to nine months
ended September 30, 2006
Revenues
Revenue consisted of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months
|
|
|
|
|
|
|
Ended September 30,
|
|
|
Percent Change
|
|
|
|
2007
|
|
|
2006
|
|
|
07 vs. 06
|
|
|
Lodging
|
|
$
|
52,325
|
|
|
$
|
18,609
|
|
|
|
>100
|
%
|
Management fees
|
|
|
32,683
|
|
|
|
46,416
|
|
|
|
(29.6
|
)%
|
Termination fees
|
|
|
4,928
|
|
|
|
24,891
|
|
|
|
(80.2
|
)%
|
Other
|
|
|
7,538
|
|
|
|
9,117
|
|
|
|
(17.3
|
)%
|
Other revenue from managed properties
|
|
|
488,725
|
|
|
|
645,553
|
|
|
|
(24.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
586,199
|
|
|
$
|
744,586
|
|
|
|
(21.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging
The increase in lodging revenue is primarily due to the
inclusion of $32.3 million in additional revenues during
the nine month period ended September 30, 2007 from the
Hilton Garden Inn Baton Rouge Airport (acquired in June 2006),
the Hilton Arlington (acquired in October 2006), the Hilton
Houston Westchase (acquired in February 2007), and the Westin
Atlanta (acquired in May 2007). Combined RevPAR for the two
other hotels which we owned for the full comparable periods
increased 8.0%.
Management &
termination fees
The decrease in management fee revenue is due in part to the
non-recurrence of $3.2 million in business interruption
proceeds that we received during the first quarter of 2006
associated with eight properties that were damaged or closed due
to hurricanes in 2004. Excluding the one time payment of
$3.2 million, management fees declined 24.4%, which is
directly attributed to the decline in the number of properties
under management. Our average property count for the nine month
period ended September 30, 2007 decreased over 24% compared
to the same period in 2006. In addition, these losses have been
compounded as many of the properties have been full service
properties which on average, yield a higher management fee. We
have been able to partially offset these losses through
operational and economic gains and have recognized RevPAR growth
of 8.9% during the nine month period ended September 30,
2007, compared to the same period during the prior year. In
addition, we continued to expand internationally during the
first nine months of 2007 with the commencement of four
additional international management agreements, including our
first in Ireland and Belgium. We also opened our first
international office in Moscow to capitalize on the potential
growth in the international markets.
The decrease in termination fees is primarily due to the
recognition of $15.1 million of termination fees from
Blackstone during the third quarter of 2006 for management
contracts terminated on, or before, October 1, 2006. During
the first quarter of 2006, we also received one-time termination
fees of $4.1 million from MeriStar due to its sale of ten
properties. Termination fees for the nine months ended
September 30, 2007 primarily relate to the recognition of
$3.9 million of fees related to the termination of
properties managed for Blackstone and $1.0 million related
to the loss of other management contracts.
31
The composition of our management and termination fees by
significant owner groups was as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
|
|
|
|
|
|
|
Properties @
|
|
|
Nine Months
|
|
|
Nine Months
|
|
Owner Group
|
|
9/30/2007
|
|
|
Ended 9/30/2007
|
|
|
Ended 9/30/2006
|
|
|
MANAGEMENT
FEES
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
Blackstone
|
|
|
17
|
|
|
$
|
4,891
|
|
|
$
|
4,882
|
|
Sunstone REIT
|
|
|
30
|
|
|
|
6,575
|
|
|
|
5,888
|
|
Equity Inns REIT
|
|
|
38
|
|
|
|
1,984
|
|
|
|
1,355
|
|
CNL/Ashford
|
|
|
5
|
|
|
|
442
|
|
|
|
423
|
|
International
|
|
|
8
|
|
|
|
910
|
|
|
|
1,290
|
|
Other
|
|
|
77
|
|
|
|
14,169
|
|
|
|
13,002
|
|
Owned
Hotels
(3)
|
|
|
6
|
|
|
|
300
|
|
|
|
992
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotels terminated during 2007
|
|
|
|
|
|
|
3,412
|
|
|
|
8,369
|
|
Hotels terminated during 2006
|
|
|
|
|
|
|
|
|
|
|
7,020
|
|
Business interruption proceeds
|
|
|
|
|
|
|
|
|
|
|
3,195
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total management fees
|
|
|
181
|
(2)
|
|
$
|
32,683
|
|
|
$
|
46,416
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TERMINATION FEES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Blackstone
|
|
|
|
|
|
$
|
3,928
|
|
|
$
|
23,489
|
|
Sunstone REIT
|
|
|
|
|
|
|
215
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
785
|
|
|
|
1,402
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total termination fees
|
|
|
|
|
|
$
|
4,928
|
|
|
$
|
24,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
We also expect to earn incentive
fees related to the management portfolio. We record incentive
management fees in the period that it is certain these fees will
be earned, which for annual incentive fee measurements is
typically in the last month of the annual contract year. At
September 30, 2007, we recorded deferred revenue of
$7.3 million related to the international properties and
$2.2 million related to our other managed properties.
During the fourth quarter of 2007, we estimate that we will
recognize in excess of $19 million in incentive management
fee revenue assuming operation conditions remain as expected.
|
|
(2)
|
|
We have omitted three properties
managed by one of our joint venture affiliates as we do not
directly record management fee revenue. Our percentage of the
earnings are recorded as equity in earnings in our consolidated
statement of operations.
|
|
(3)
|
|
Management fees for Hilton
Westchase, Hilton Arlington and Westin Atlanta Airport are
eliminated in our consolidated statement of operations for the
periods in which we own the hotels but are included for periods
in which we managed these hotels for a third party prior to our
acquisition.
|
Other
Other revenues decreased $1.6 million due to a decrease in
operating activity generated by our purchasing and capital
project management subsidiary and our accounting fees as a
result of managing fewer properties.
Other
revenue from managed properties
These amounts represent the reimbursement of payroll and related
costs, and certain other costs of the hotels operations
that are contractually reimbursed to us by the hotel owners. Our
payments of these costs are recorded as other expenses
from managed properties. The decrease of
$156.8 million in other revenue from managed properties is
primarily due to the decrease in the number of managed hotels
and a corresponding decrease in the number of hotel employees
and related reimbursable salaries, benefits and other expenses.
32
Operating
Expenses
Operating expenses consisted of the following (In thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months
|
|
|
|
|
|
|
ended September 30,
|
|
|
Percent Change
|
|
|
|
2007
|
|
|
2006
|
|
|
07 vs. 06
|
|
|
Lodging
|
|
$
|
36,714
|
|
|
$
|
13,670
|
|
|
|
>100
|
%
|
Administrative and general
|
|
|
41,488
|
|
|
|
43,229
|
|
|
|
(4.0
|
)%
|
Depreciation and amortization
|
|
|
11,114
|
|
|
|
4,715
|
|
|
|
>100
|
%
|
Asset impairments and write-offs
|
|
|
1,161
|
|
|
|
10,666
|
|
|
|
(89.1
|
)%
|
Other expenses from managed properties
|
|
|
488,725
|
|
|
|
645,553
|
|
|
|
(24.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
$
|
579,202
|
|
|
$
|
717,833
|
|
|
|
(19.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lodging
The increase in lodging expense is primarily due to the
inclusion of $22.5 million in additional expense during the
nine month period ended September 30, 2007 from the Hilton
Garden Inn Baton Rouge Airport, the Hilton Arlington, the Hilton
Houston Westchase, and the Westin Atlanta.
Administrative
and general
These expenses consist of payroll and related benefits for
employees in operations management, sales and marketing,
finance, legal, human resources and other support services, as
well as general corporate and public company expenses.
Administrative and general expenses decreased between periods
primarily due to a continued reduction in employee compensation
of $1.4 million as average headcount was lower. In
addition, we realized a reduction in expenses of
$1.0 million related to our insurance subsidiary due to
lower claims. These savings are partially offset by an increase
in several administrative and general expenses including
severance and deal related costs.
Depreciation
and amortization
We had a significant increase in depreciable assets during the
nine month period ended September 30, 2007 in comparison
with the same period of the prior year due to the acquisition of
the Hilton Garden Inn Baton Rouge Airport, the Hilton Arlington,
the Hilton Houston Westchase, and the Westin Atlanta Airport;
all of which contributed to additional depreciation expense of
$3.8 million. In addition, scheduled amortization expense
for our management contracts increased by approximately
$2.4 million as a result of revising the estimated economic
lives of the management contracts for the remaining Blackstone
properties to approximately four years, due to Blackstones
plans to sell most of the portfolio within four years.
Asset
impairments and write-offs
When we receive notification that a management contract will be
terminated early, we evaluate when or if amortization should be
accelerated or if any remaining management contract costs should
be impaired. For the nine months ended September 30, 2007,
we recognized impairment losses of $1.2 million, related
specifically to 14 properties that were sold in 2007. For the
nine months ended September 30, 2006, $8.3 million of
asset impairments were recorded related to the sale of 18
MeriStar properties, $1.4 million in connection with three
Blackstone terminated management contracts and $0.7 million
associated with 14 properties sold by Sunstone.
Other
expenses from managed properties
These amounts represent the payment of payroll and related
costs, and certain other costs of the hotels operations
that are contractually reimbursed to us by the hotel owners. The
decrease of $156.8 million in other expense from managed
properties is primarily due to the decrease in the number of
managed hotels and a corresponding decrease in the number of
hotel employees and related reimbursable salaries, benefits and
other expenses.
33
Other
Income and Expenses
The significant components of other income and expenses were as
follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months
|
|
|
|
|
|
|
Ended September 30,
|
|
|
Percent Change
|
|
|
|
2007
|
|
|
2006
|
|
|
07 vs. 06
|
|
|
Interest expense, net
|
|
$
|
8,162
|
|
|
$
|
4,777
|
|
|
|
70.9
|
%
|
Equity in earnings of affiliates
|
|
|
1,818
|
|
|
|
4,311
|
|
|
|
(57.8
|
)%
|
Income tax expense
|
|
|
201
|
|
|
|
10,213
|
|
|
|
(98.0
|
)%
|
Minority interest expense
|
|
|
63
|
|
|
|
171
|
|
|
|
(63.2
|
)%
|
Income from discontinued operations, net of tax
|
|
|
20,444
|
|
|
|
3,050
|
|
|
|
>100
|
%
|
Interest expense
Net interest expense for the nine months ended
September 30, 2007 increased over the same period during
the prior year by $3.4 million due to an increase in our
total debt outstanding. Specifically, interest expense related
to our Credit Facility increased by $0.7 million due to
additional borrowings during 2007. In addition, our mortgage
interest expense for the nine month period ended
September 30, 2007 increased by $2.1 million in
comparison with the same period during the prior year, due to
the acquisitions of the Hilton Arlington and the Hilton Houston
Westchase, offset by the repayment of the Hilton Concord
mortgage during the second quarter of 2007. The amortization of
capitalized loan fees was $1.4 million and
$0.6 million for the nine months ended September 30,
2007 and 2006, respectively.
Equity in
earnings of affiliates
The decrease is primarily due to a gain of approximately
$4.5 million recognized during the third quarter of 2006
from the sale of our 10.0% interest in the joint venture that
owned the Sawgrass Marriott Resort & Spa. During the
second quarter of 2007, we recognized an additional
$0.6 million gain related to the settlement of working
capital and other purchase price
true-ups
from this sale. Excluding items related to the sale of the
Sawgrass Marriott Resort & Spa, our equity in the
earning of our affiliates increased $1.4 million for the
nine month period ended September 30, 2007 over the prior
year partially due to the sale of one of our joint ventures in
which our share of losses for the first nine months of 2006 was
$0.5 million. In addition, we have recorded
$0.7 million of earnings in 2007 related to our new
investment in the Sawgrass Marriott Resort & Spa, an
increase of $0.5 million over the same period in the prior
year.
Income
tax expense
The decrease in income tax expense is partially driven by the
decrease in our income from continuing operations. In addition,
due to a change in the tax law, there was a reduction in the
effective tax rate to 34% in 2007 from the 39% in 2006.
Effective in 2007, certain tax credits are now allowed to be
utilized during the current year and carried back to 2006 to
offset alternative minimum tax paid. We had previously been
carrying a valuation allowance for the anticipated amount which
would have not been utilized prior to the change in the tax law.
This valuation was removed in the third quarter causing the
reduction in our effective tax rate.
Income
from discontinued operations, net of tax
Discontinued operations represents the operations of our
corporate housing subsidiary (disposed in January 2007) and
the gain on sale of this subsidiary of $20.5 million. The
disposition of our corporate housing subsidiary triggered the
recognition of significant differences in the carrying values
between tax basis and GAAP basis. As the tax basis was
significantly higher, there was a loss realized for tax purposes
compared to the $20.5 million gain recognized in our
statement of operations for the nine month period ended
September 30, 2007.
In September 2005, we sold Pittsburgh Airport Residence Inn by
Marriott. We recognized an additional net gain on sale of
$0.2 million in the second quarter of 2007, related to
finalizing the working capital cutoff and costs associated with
the transaction.
34
Liquidity,
Capital Resources and Financial Position
Key metrics related to our liquidity, capital resources and
financial position were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months
|
|
|
|
|
|
|
Ended September 30,
|
|
|
Percent Change
|
|
|
|
2007
|
|
|
2006
|
|
|
07 vs. 06
|
|
|
Cash provided by operating activities
|
|
$
|
21,988
|
|
|
$
|
29,797
|
|
|
|
(26.2
|
)%
|
Cash used in investing activities
|
|
|
110,168
|
|
|
|
20,527
|
|
|
|
>100
|
%
|
Cash provided by (used in) financing activities
|
|
|
84,684
|
|
|
|
(10,060
|
)
|
|
|
>100
|
%
|
Working capital (deficit)
|
|
|
(13,472
|
)
|
|
|
3,543
|
|
|
|
>(100
|
)%
|
Cash interest expense
|
|
|
8,185
|
|
|
|
5,564
|
|
|
|
47.1
|
%
|
Debt balance
|
|
|
171,950
|
|
|
|
71,302
|
|
|
|
>100
|
%
|
Operating
Activities
The decrease in cash provided by operating activities is
primarily due to marginal changes in certain working capital
assets and liabilities, after consideration of non-cash income
and expense items including increased depreciation and
amortization, offset by decreases in asset impairment and
write-offs . This decrease in cash provided by operating
activities was partially offset by a change in net income, which
increased by $1.9 million, after adjusting for the
$20.5 million gain on sale of our corporate housing
subsidiary, as well as the decrease in accounts receivable of
$20.5 million due to collections of termination fees
primarily from Blackstone.
Investing
Activities
The major components of the increase in cash used in investing
activities in 2007 compared to 2006 were:
|
|
|
|
|
The purchase of two wholly-owned properties in 2007 compared to
one in 2006. In February 2007, we purchased the Hilton Houston
Westchase for $51.9 million followed by the purchase of the
Westin Atlanta Airport in May 2007 for $76.1 million and a
$2.0 million deposit associated with the future purchase of
the Sheraton Columbia. In 2006, we purchased the Hilton Garden
Inn Baton Rouge for $14.5 million.
|
|
|
|
In 2007, we invested a total of $3.0 million in joint
ventures and advanced $5.7 million in the form of a
convertible debt instrument in an entity owned by Steadfast to
acquire a 15% interest in a joint venture. We received
non-operating distributions totaling $3.2 million from four
joint ventures. In 2006, we invested $13.0 million in four
new joint ventures and made an additional contribution to
existing joint ventures of $0.2 million. We received a
distribution of $15.3 million from the sale of the Sawgrass
Marriott Resort & Spa and $0.5 million from our
Doral Tesoro joint venture. Distributions which are a return of
our investment in the joint venture are recorded as investing
cash flows while distributions which are a return on our
investment are recorded as operating cash flows.
|
|
|
|
We spent an additional $1.2 million on property and
equipment during the nine month period ended September 30,
2007, which is primarily related to improvements at our owned
hotels and for general corporate purposes.
|
|
|
|
The cash expenditures above were offset by proceeds of
$36.0 million from the sale of our corporate housing
subsidiary.
|
Financing
Activities
The increase in cash provided by financing activities is
primarily due to net borrowings on long-term debt of
$87.7 million during 2007, compared to net repayments on
long-term debt of $13.8 million during 2006. Borrowings in
2007 are primarily related to the $32.8 million and
$50.0 million used for the purchase of the Hilton Westchase
and Westin Atlanta Airport, respectively. Repayments of
principal in 2007 were made from cash provided by operating
activities.
35
We incurred total financing fees of $3.3 million in
connection with the Credit Facility entered in March 2007 and
the amendment to the Credit Facility in May 2007. In addition,
we received proceeds of $0.2 million during 2007 in
connection with the issuance of common stock related to equity
based compensation, compared to $2.8 million during 2006.
Liquidity
Liquidity Requirements
Our known short-term
liquidity requirements consist primarily of funds necessary to
pay for operating expenses and other expenditures. Our long-term
liquidity requirements consist primarily of funds necessary to
pay for scheduled debt maturities, capital improvements at our
owned hotels and costs associated with potential acquisitions
and continuing our growth strategy. We continually monitor our
operating and cash flow models in order to forecast our
compliance with the financial covenants. As of
September 30, 2007, we were in compliance with all
financial covenants under our Credit Facility.
We continue to implement our growth strategy, which involves the
acquisition of whole ownership and joint venture interests in
hotel properties. In February 2007, we acquired our fifth
wholly-owned property, the Hilton Houston Westchase. We financed
the purchase through a $32.8 million, non-recourse mortgage
loan. In May 2007, we acquired our sixth wholly-owned property,
the Westin Atlanta Airport. We financed the acquisition through
cash on hand and borrowings of $50.0 million from our
amended Credit Facility. In September 2007, we signed a purchase
and sale agreement to acquire our seventh wholly-owned property,
the Sheraton Columbia. We expect to finance the acquisition
through a combination of debt financing and cash on hand. Joint
ventures also continue to play a strategic and vital role in the
continued growth strategy of the Company. During the first nine
months of 2007, we have invested $8.7 million in seven
joint ventures.
Our ability to incur additional debt is dependent upon a number
of factors, including our degree of leverage, the value of our
unencumbered assets (if any), our public debt ratings and
borrowing restrictions imposed by existing lenders. In addition,
we have certain limitations under our Credit Facility that could
limit our ability to make future investments without the consent
of our lenders. We expect to use additional cash flows from
operations and amounts available under the Credit Facility to
pay required debt service, income taxes and make planned capital
purchases for our wholly-owned hotels. We may also seek to raise
additional funding for future investments and growth
opportunities by raising additional debt or equity from time to
time based on the specific needs of those future investments.
Senior Credit Facility
In March 2007, we
closed on our new $125.0 million Credit Facility. The new
Credit Facility consisted of a $65.0 million term loan and
a $60.0 million revolving loan. Upon entering into the new
Credit Facility, we borrowed $65.0 million under the term
loan and used a portion of those proceeds to pay off the
remaining obligation under the old credit facility. In
connection with the purchase of the Westin Atlanta Airport in
May 2007, we amended the Credit Facility. The amendment
increased our total borrowing capacity to $200.0 million,
consisting of a $115.0 term loan and a $85.0 million
revolving credit facility. As of September 30, 2007, all
$85.0 million of capacity was available to us for
borrowing. In addition, we have the ability to increase the
revolving credit facility
and/or
term
loan by up to $75.0 million, in the aggregate, by seeking
additional commitments from lenders. Under the amended Credit
Facility, we are required to make quarterly payments on the term
loan of approximately $0.3 million.
The actual interest rates on both the revolving loan and term
loan depend on the results of certain financial tests. As of
September 30, 2007, based on those financial tests,
borrowings under the term and revolving loan bore interest at
the
30-day
LIBOR rate plus 275 basis points (a rate of 7.88% per
annum). We incurred interest expense of $2.5 million and
$5.2 million on the senior credit facilities for the three
and nine months ended September 30, 2007, respectively, and
$1.6 million and $4.5 million for the three and nine
months ended September 30, 2006, respectively.
The debt under the Credit Facility is guaranteed by certain of
our wholly owned subsidiaries and collateralized by pledges of
ownership interests, owned hospitality properties, and other
collateral that was not previously prohibited from being pledged
by any of our existing contracts or agreements. The Credit
Facility contains covenants that include maintenance of certain
financial ratios at the end of each quarter, compliance
reporting
36
requirements and other customary restrictions. As of
September 30, 2007, we were in compliance with all of these
covenants.
Mortgage Debt
The following table summarizes
our mortgage debt as of September 30, 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate as of
|
|
|
|
Principal
|
|
|
Maturity
|
|
|
Spread Over
|
|
|
September 30,
|
|
|
|
Amount
|
|
|
Date
(1)
|
|
|
30-Day LIBOR
|
|
|
2007
|
|
|
Hilton Arlington
|
|
$
|
24.7 million
|
|
|
|
November 2009
|
|
|
|
135 bps
|
|
|
|
7.2
|
%
|
Hilton Houston Westchase
|
|
$
|
32.8 million
|
|
|
|
February 2010
|
|
|
|
135 bps
|
|
|
|
7.2
|
%
|
|
|
|
(1)
|
|
We are required to make
interest-only payments until these loans mature, with two
optional one-year extensions.
|
In April 2007, we repaid, in full, $19.0 million of
mortgage debt relating to the Hilton Concord. Due to the
structure of the loan agreement, we incurred no prepayment
penalties in connection with the early repayment.
We incurred interest expense related to our mortgage loans of
$1.0 million and $3.1 million for the three and nine
months ended September 30, 2007, respectively, and
$0.4 million and $1.0 million for the three and nine
months ended September 30, 2006, respectively. Based on the
terms of these mortgage loans, a prepayment cannot be made
during the first year after it has been entered. After one year,
a penalty of 1% is assessed on any prepayments. The penalty is
reduced ratably over the course of the second year. There is no
penalty for prepayments made in the third year.
|
|
Item 3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
Interest
Rate Risk
In February 2007, we entered into an interest rate cap agreement
in connection with the purchase of the Hilton Houston Westchase.
The $32.8 million, three-year interest rate cap agreement
is designed to protect against the potential effect of future
interest rate fluctuations. The interest rate agreement caps the
30-day
LIBOR
at 7.25% and is scheduled to mature on February 9, 2010. In
April 2007, we repaid the Hilton Concord $19.0 million
mortgage loan and have cancelled the related interest rate cap
agreement. The
30-day
LIBOR
rate, upon which our debt and interest rate cap agreements are
based on, increased from 5.3% per annum, as of December 31,
2006, to 5.4% per annum, as of September 30, 2007.
Giving effect to our interest rate hedging activities, a 1.0%
change in the
30-day
LIBOR
would have changed our interest expense by approximately
$0.4 million and $0.2 million for the three months
ended September 30, 2007 and 2006, respectively, and by
$1.0 million and $0.6 million for the nine months
ended September 30, 2007 and 2006, respectively.
Beyond those stated above, there were no other material changes
to the information provided in Item 7A in our Annual Report
on
Form 10-K
regarding our market risk.
|
|
Item 4.
|
Controls
and Procedures
|
Disclosure
Controls and Procedures
We maintain disclosure controls and procedures that are designed
to ensure that information that is required to be disclosed in
our Exchange Act reports is recorded, processed, summarized and
reported within the time periods specified in the SECs
rules and forms, and that the information is accumulated and
communicated to our management, including our chief executive
officer, chief financial officer, and chief accounting officer,
as appropriate, to allow timely decisions regarding required
disclosure based closely on the definition of disclosure
controls and procedures (as defined in Exchange Act
Rules 13a-15(e)
and
15-d
15(e)).
We carried out an evaluation, under the supervision and with the
participation of our management, including our chief executive
officer and our chief financial officer, of the effectiveness of
our disclosure controls and procedures as of the end of the
period covered by this report. Based on this evaluation, we
concluded that our disclosure controls and procedures were
effective as of September 30, 2007.
37
Changes
in Internal Controls
There has not been any change in our internal control over
financial reporting during the third quarter of 2007 that has
materially affected, or is reasonably likely to materially
affect, our internal control over financial reporting.
It should be noted that any system of controls, however well
designed and operated, can provide only reasonable, and not
absolute, assurance that the objectives of the system are met.
In addition, the design of any control system is based in part
upon certain assumptions about the likelihood of future events.
Because of these and other inherent limitations of control
systems, there is only reasonable assurance that our controls
will succeed in achieving their stated goals under all potential
future conditions. Also, we have investments in certain
unconsolidated entities. As we do not control or manage these
entities, our disclosure controls and procedures with respect to
these entities are substantially more limited than those we
maintain with respect to our consolidated subsidiaries.
38
PART II.
OTHER INFORMATION
|
|
Item 1.
|
Legal
Proceedings
|
In the course of normal business activities, various lawsuits,
claims and proceedings have been or may be instituted or
asserted against us. Based on currently available facts, we
believe that the disposition of matters pending or asserted will
not have a material adverse effect on our consolidated financial
position, results of operations or liquidity.
(a)
Exhibits
|
|
|
|
|
Exhibit No.
|
|
Description of Document
|
|
|
3
|
.1
|
|
Amended and Restated Certificate of Incorporation of the
Company, formerly MeriStar Hotels & Resorts, Inc.
(incorporated by reference to Exhibit 3.1 to the
Companys
Form S-l/A
filed with the Securities and Exchange Commission on
July 23, 1998 (Registration
No. 333-49881)).
|
|
3
|
.1.1
|
|
Certificate of Amendment of the Restated Certificate of
Incorporation of the Company dated September 30, 2001
(incorporated by reference to Exhibit 3.1.1 to the
Companys
Form 10-K
filed with the Securities and Exchange Commission on
April 15, 2002).
|
|
3
|
.1.2
|
|
Certificate of Merger of Interstate Hotels Corporation into
MeriStar Hotels & Resorts, Inc. (incorporated by
reference to Exhibit 3.1.2 to the Companys
Form 8-A/A
filed with the Securities and Exchange Commission on
August 2, 2002).
|
|
3
|
.1.3
|
|
Certificate of Amendment of the Restated Certificate of
Incorporation of the Company dated July 31, 2002
(incorporated by reference to Exhibit 3.1.3 to the
Companys
Form 8-A/A
filed with the Securities and Exchange Commission on
August 2, 2002).
|
|
3
|
.2
|
|
By-laws of the Company, formerly MeriStar Hotels &
Resorts, Inc. (incorporated by reference to Exhibit 3.2 to
the Companys
Form S-l/A
filed with the Securities and Exchange Commission on
July 23, 1998 (Registration
No. 333-49881)).
|
|
3
|
.2.1
|
|
Amendment to the By-laws of the Company (incorporated by
reference to Exhibit 3.3 to the Companys
Form 8-A/A
filed with the Securities and Exchange Commission on
August 2, 2002).
|
|
4
|
.1
|
|
Form of Common Stock Certificate of the Company (incorporated by
reference to Exhibit 4.1 to the Companys
Form 8-
A/A filed with the Securities and Exchange Commission on
August 2, 2002).
|
|
4
|
.2
|
|
Preferred Share Purchase Rights Agreement, dated
July 23,1998, between the Company, formerly MeriStar
Hotels & Resorts, Inc., and the Rights Agent
(incorporated by reference to Exhibit 4.4 to the
Companys
Form S-l/A
filed with the Securities and Exchange Commission on
July 23, 1998 (Registration
No. 333-49881)).
|
|
4
|
.2.1
|
|
Amendment to Rights Agreement, dated December 8, 2000,
between the Company, formerly MeriStar Hotels &
Resorts, Inc., and the Rights Agent (incorporated by reference
to Exhibit 4.1 to the Companys
Form 8-K
filed with the Securities and Exchange Commission on
December 12, 2000).
|
|
4
|
.2.2
|
|
Second Amendment to Rights Agreement, dated May 1, 2002,
between the Company, formerly MeriStar Hotels &
Resorts, Inc., and the Rights Agent (incorporated by reference
to Exhibit 4.1 to the Companys
Form 8-K
filed with the Securities and Exchange Commission on May 3,
2002).
|
|
4
|
.3
|
|
Form of Rights Certificate (incorporated by reference to
Exhibit 4.3 to the Companys
Form S-l/A
filed with the Securities and Exchange Commission on
July 23, 1998 (Registration
No. 333-49881)).
|
|
10
|
.8*
|
|
Agreement of Purchase and Sale between MeriStar Columbia Owner
SPE, LLC, MeriStar Seelbach SPE, LLC, Madison Motel Associates,
LLP, affiliates of The Blackstone Group, and Interstate
Columbia, LLC, an affiliate of Interstate Hotels &
Resorts, Inc., and IHR Invest Hospitality Holdings, LLC, dated
September 12, 2007, for the purchase of the Sheraton
Columbia, the Hilton Seelbach, and the Crowne Plaza Madison.
|
|
31
|
.1*
|
|
Sarbanes-Oxley Act Section 302 Certifications of the Chief
Executive Officer.
|
|
31
|
.2*
|
|
Sarbanes-Oxley Act Section 302 Certifications of the Chief
Financial Officer.
|
|
32
|
*
|
|
Sarbanes-Oxley Act Section 906 Certifications of Chief
Executive Officer and Chief Financial Officer.
|
39
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.
Interstate
Hotels & Resorts, Inc.
|
|
|
|
By:
|
/s/
Denis
S. McCarthy
|
Denis S. McCarthy
Chief Accounting Officer
Dated: November 8, 2007
40
Interstate Hotels (NYSE:IHR)
過去 株価チャート
から 6 2024 まで 7 2024
Interstate Hotels (NYSE:IHR)
過去 株価チャート
から 7 2023 まで 7 2024