09.05.2017 12:30:00

Xenia Hotels & Resorts Reports First Quarter Results

ORLANDO, Fla., May 9, 2017 /PRNewswire/ -- Xenia Hotels & Resorts, Inc. (NYSE: XHR) ("Xenia" or the "Company") today announced results for the first quarter ended March 31, 2017.

First Quarter 2017 Highlights

  • Net Income: Net income attributable to common stockholders was $8.1 million and net income per diluted share was $0.07.
  • Same-Property RevPAR: Same-Property RevPAR increased 2.7% compared to the first quarter of 2016 to $147.14, as occupancy increased 123 basis points and ADR increased 1.0%. Excluding the Company's Houston-area hotels, Same-Property RevPAR also increased 2.7%, as occupancy increased 146 basis points and ADR increased 0.7%.
  • Same-Property Hotel EBITDA Margin: Same-Property Hotel EBITDA Margin was 29.9%, an increase of 68 basis points compared to the first quarter of 2016.
  • Total Portfolio RevPAR: Total Portfolio RevPAR was 6.1% higher than in the first quarter of 2016, reflecting improvements in portfolio performance and composition.
  • Adjusted EBITDA: Adjusted EBITDA declined $3.4 million to $59.1 million, a decrease of 5.5% primarily due to net asset dispositions in 2016.
  • Adjusted FFO per Diluted Share: Adjusted FFO per diluted share increased 2.3% to $0.44 per diluted share compared to the first quarter of 2016.
  • Dividends: The Company declared its first quarter dividend of $0.275 per share to common stockholders of record on March 31, 2017.

"We are pleased with the performance of our portfolio during the quarter and remain focused on enhancing bottom-line efficiency, as demonstrated by our continued margin improvement," commented Marcel Verbaas, President and Chief Executive Officer of Xenia.  "Our Houston-area hotels experienced positive RevPAR growth for the quarter as our assets benefited from Super Bowl LI and the Easter shift into April.  Additionally, we had several markets that outperformed the overall lodging industry during the quarter. We have made significant strides in upgrading the quality of our portfolio over the past several years and continued this theme through the sale of the Courtyard Birmingham at UAB which was completed in April.  We will look to continue improving the quality of our portfolio through transactions as well as capital expenditures during 2017 and beyond."

Operating Results

The Company's results include the following:


Three Months Ended March 31,




2017


2016


Change


($ amounts in thousands, except hotel statistics and per
share amounts)

Net income (loss) attributable to common stockholders

$

8,113



$

(8,915)



191.0

%

Net income (loss) per share available to common stockholders

$

0.07



$

(0.08)



187.5

%







Same-Property Number of Hotels

42



42




Same-Property Number of Rooms

10,902



10,909



(7)


Same-Property Occupancy

73.5

%


72.2

%


123 bps

Same-Property Average Daily Rate

$

200.25



$

198.36



1.0

%

Same-Property RevPAR

$

147.14



$

143.31



2.7

%

Same-Property Hotel EBITDA(1)

$

65,094



$

62,478



4.2

%

Same-Property Hotel EBITDA Margin(1)

29.9

%


29.2

%


68 bps







Total Portfolio Number of Hotels(2)

42



50



(8)


Total Portfolio Number of Rooms(2)

10,902



12,548



(1,646)


Total Portfolio RevPAR(3)

$

147.14



$

138.73



6.1

%







Adjusted EBITDA(1)

$

59,089



$

62,530



(5.5)

%

Adjusted FFO(1)

$

47,585



$

47,072



1.1

%

Adjusted FFO per diluted share

$

0.44



$

0.43



2.3

%












"Same-Property" includes all hotels owned as of March 31, 2017.  "Same-Property" includes periods prior to the Company's ownership of the Hotel Commonwealth and excludes the NOI guaranty payment at the Andaz San Diego.  "Same-Property" also includes renovation disruption for multiple capital projects during the periods presented.


(1)     See tables later in this press release for reconciliations from net income to Earnings Before Interest, Taxes, Depreciation and Amortization
          ("EBITDA"), Adjusted EBITDA, Funds From Operations ("FFO"), Adjusted FFO, and Same-Property Hotel EBITDA.  EBITDA, Adjusted EBITDA, FFO,
          Adjusted FFO, Same-Property Hotel EBITDA, and Same-Property Hotel EBITDA Margin are non-GAAP financial measures.


(2)     As of end of periods presented.


(3)     Results of all hotels as owned during the periods presented, including the results of hotels sold or acquired for the actual period of ownership by
          the Company.

 

Transactions:

During the first quarter, the Company did not complete any acquisitions or dispositions.

In April 2017, the Company sold the 122-room Courtyard Birmingham Downtown at UAB for a sale price of $30 million.  The price represented an 11.4x EBITDA multiple on a trailing-twelve-month basis as of March 31, 2017.  In addition, the Company retained the $1.1 million balance in the hotel's capital expenditure reserve account.

Financings and Balance Sheet

In February, the Company executed swaps to fix the interest rates on the loans collateralized by the Marriott Dallas City Center and the Hyatt Regency Santa Clara at 4.05% and 3.81%, respectively, through the maturity date of the loans in January 2022.

As of March 31, 2017, the Company had total outstanding debt of $1.1 billion with a weighted average interest rate of 3.48%.  In addition, the Company had $202.4 million of cash and cash equivalents, and full availability on its $400 million senior unsecured credit facility.  Total net debt to trailing-twelve-month Corporate EBITDA (as defined in Section 1.01 of the Company's unsecured credit facility) was 3.3x.

Subsequent to quarter end, the Company closed a $115 million 10-year, fixed rate mortgage loan collateralized by the Marriott San Francisco Airport Waterfront.  The loan bears an interest rate of 4.63% and matures in May 2027.

Also in April, the Company paid off the $45 million mortgage loan collateralized by the Residence Inn Denver City Center and the $27 million mortgage loan collateralized by the Bohemian Hotel Savannah Riverfront.

Proceeds from the Marriott San Francisco Airport Waterfront financing and disposition of the Courtyard Birmingham Downtown at UAB will be utilized for general corporate purposes which may include share repurchases under the Company's existing repurchase authorization, debt repayments, and acquisitions consistent with the Company's long-term strategy of investing in high-quality assets primarily located in top 25 lodging markets and key leisure destinations.

"The strength of our balance sheet continues to be a competitive advantage for the company.   We recently completed a new secured financing, which, together with the payoff of two smaller secured loans, increased the weighted-average duration to initial maturity of our debt to 4.8 years and lowered the mix of variable-rate debt to our target of approximately 25%.   We are pleased with the evolution of our balance sheet and believe that it positions us well to take advantage of opportunities as they may arise," commented Atish Shah, Chief Financial Officer for Xenia.

Capital Expenditures

During the first quarter, the Company invested $15 million in its portfolio.  The Company completed the guestroom renovations at the Andaz San Diego and Bohemian Hotel Celebration, as well as several smaller projects throughout the portfolio.  The Company continued the guestroom renovation at the Westin Galleria Houston, including the conversion of 18 guestrooms into nine suites resulting in a reduction in our total room count. Throughout the course of the renovation, the hotel's room count will be reduced by 18 keys through the creation of new suites.  Additionally, the Company substantially completed the meeting space renovation at the Marriott San Francisco Airport Waterfront and made significant progress in the planning of several large-scale renovations expected to commence in the second half of the year.

Share Repurchases

During the first quarter, the Company purchased 107,509 shares of common stock under its share repurchase authorization for an aggregate purchase price of $1.8 million.

Year to date through May 5, 2017, the Company repurchased a total of 160,983 shares of common stock at a weighted average price of $16.69 per share, for total consideration of $2.7 million.  As of May 5, 2017, the Company had approximately $98.3 million in capacity under its repurchase authorization.

2017 Outlook and Guidance

The Company is updating its guidance for 2017 to reflect the disposition of the Courtyard Birmingham Downtown at UAB and the Company's first quarter performance, while maintaining its operating and financial expectations for the remainder of the year.  The Company's outlook for 2017 is based on the current economic environment, incorporates all expected renovation disruption, and assumes no additional acquisitions, dispositions, equity offerings, or share repurchases. RevPAR change includes all 41 hotels owned as of May 9, 2017.


2017 Guidance


Variance to Prior Guidance


Low End


High End


Low End


High End


($ amounts in millions, except per share data)

Net Income

$36


$49


$2


$1

RevPAR Change

(1.75)%


0.25%


0.25%


0.25%

Adjusted EBITDA

$244


$258


$3


$3

Adjusted FFO

$198


$212


$3


$3

Adjusted FFO per Diluted Share

$1.85


$1.98


$0.03


$0.03

Capital Expenditures

$85


$95


$—


$—

 

Additional guidance details:

  • Average RevPAR declines of 7% to 10% at the Company's Houston-area hotels, due to the impact of continued weakness in corporate demand, the addition of new supply, and disruption due to renovations at the Westin Galleria and Westin Oaks. The Company's Houston-area hotels are expected to negatively impact portfolio RevPAR change by approximately 85 basis points.
  • Disruption due to renovations is expected to negatively impact portfolio RevPAR change by approximately 50 basis points.
  • General and administrative expense of $22 million to $24 million, excluding non-cash share-based compensation.
  • Interest expense of approximately $42 million, excluding non-cash loan related costs.
  • Income tax expense of approximately $6 million.

First Quarter 2017 Earnings Call

The Company will conduct its quarterly conference call on Tuesday, May 9, 2017 at 12:00 PM eastern time. To participate in the conference call, please dial (855) 656-0921. Additionally, a live webcast of the conference call will be available through the Company's website, www.xeniareit.com. A replay of the conference call will be archived and available online through the Investor Relations section of the Company's website for 90 days.

About Xenia Hotels & Resorts, Inc.

Xenia Hotels & Resorts, Inc. is a self-advised and self-administered REIT that invests primarily in premium full service, lifestyle and urban upscale hotels, with a focus on the top 25 lodging markets as well as key leisure destinations in the United States. The Company owns 41 hotels, including 39 wholly owned hotels, comprising 10,780 rooms, across 20 states and the District of Columbia. Xenia's hotels are operated and/or licensed by industry leaders such as Marriott®, Kimpton®, Hyatt®, Aston®, Fairmont®, Hilton®, and Loews®, as well as leading independent management companies including Sage Hospitality, The Kessler Collection, Urgo Hotels & Resorts, Davidson Hotels & Resorts and Concord Hospitality. For more information on Xenia's business, refer to the Company website at www.xeniareit.com.

This press release, together with other statements and information publicly disseminated by the Company, contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and includes this statement for purposes of complying with these safe harbor provisions. Forward-looking statements are not historical facts but are based on certain assumptions of management and describe the Company's future plans, strategies and expectations. Forward-looking statements are generally identifiable by use of words such as "may," "could," "expect," "intend," "plan," "seek," "anticipate," "believe," "estimate," "guidance," "predict," "potential," "continue," "likely," "will," "would," "illustrative," references to "outlook" and "guidance," and variations of these terms and similar expressions, or the negative of these terms or similar expressions. Forward-looking statements in this press release include, among others, statements about our plans, strategies, the outlook for RevPAR growth, Net Income, Adjusted EBITDA, Adjusted FFO, Adjusted FFO per share, capital expenditures and derivations thereof, financial performance, prospects or future events. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by us and our management, are inherently uncertain. As a result, our actual results, performance or achievements may differ materially from those expressed or implied by these forward-looking statements, which are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors that are, in some cases, beyond the Company's control and which could materially affect actual results, performances or achievements. Factors that may cause actual results to differ materially from current expectations include, but are not limited to, (i) the Company's dependence on third-party managers of its hotels, including its inability to implement strategic business decisions directly, (ii) risks associated with the hotel industry, including competition, increases in wages, energy costs and other operating costs, actual or threatened terrorist attacks, downturns in general and local economic conditions and cancellation of or delays in the completion of anticipated demand generators, (iii) the availability and terms of financing and capital and the general volatility of securities markets, (iv) risks associated with the real estate industry, including environmental contamination and costs of complying with the Americans with Disabilities Act and similar laws, (v) interest rate increases, (vi) the possible failure of the Company to qualify as a REIT and the risk of changes in laws affecting REITs, (vii) the possibility of uninsured losses, (viii) risks associated with redevelopment and repositioning projects, including delays and cost overruns, (ix) levels of spending in business and leisure segments as well as consumer confidence (x) declines in occupancy and average daily rate, (xi) the seasonal and cyclical nature of the real estate and hospitality businesses, (xii) changes in distribution arrangements, such as through Internet travel intermediaries, (xiii) relationships with labor unions and changes in labor laws, and (xiv) the risk factors discussed in the Company's Annual Report on Form 10-K as updated in its Quarterly Reports.  Accordingly, there is no assurance that the Company's expectations will be realized. We caution you not to place undue reliance on any forward-looking statements, which are made only as of the date of this press release. We do not undertake or assume any obligation to update publicly any of these forward-looking statements to reflect actual results, new information or future events, changes in assumptions or changes in other factors affecting forward-looking statements, except to the extent required by applicable law. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.

For further information about the Company's business and financial results, please refer to the "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Risk Factors" sections of the Company's SEC filings, including, but not limited to, its Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, copies of which may be obtained at the Investor Relations section of the Company's website at www.xeniareit.com.

All information in this press release is as of the date of its release. The Company undertakes no duty to update the statements in this press release to conform the statements to actual results or changes in the Company's expectations.

For additional information or to receive press releases via email, please visit our website at www.xeniareit.com.

 

 

Xenia Hotels & Resorts, Inc.

Consolidated Balance Sheets

As of March 31, 2017 and December 31, 2016

($ amounts in thousands, except per share data)






March 31, 2017


December 31, 2016

Assets

(Unaudited)



Investment properties:




Land

$

329,949


$

331,502

Building and other improvements

2,720,027


2,732,062

Total

$

3,049,976


$

3,063,564

Less: accumulated depreciation

(645,491)


(619,975)

Net investment properties

$

2,404,485


$

2,443,589

Cash and cash equivalents

202,370


216,054

Restricted cash and escrows

69,200


70,973

Accounts and rents receivable, net of allowance for doubtful accounts

32,289


22,998

Intangible assets, net of accumulated amortization of $4,662 and $4,324,
respectively

74,287


76,912

Other assets

35,200


29,819

Assets held for sale

16,651


Total assets (including $73,456 and $74,440, respectively, related to
consolidated variable interest entities)

$

2,834,482


$

2,860,345

Liabilities




Debt, net of loan discounts and unamortized deferred financing costs

$

1,076,989


$

1,077,132

Accounts payable and accrued expenses

65,455


71,955

Distributions payable

29,873


29,881

Other liabilities

29,576


29,810

Liabilities associated with assets held for sale

267


Total liabilities (including $47,474 and $47,828, respectively, related to
consolidated variable interest entities)

$

1,202,160


$

1,208,778

Commitments and contingencies




Stockholders' equity




Common stock, $0.01 par value, 500,000,000 shares authorized, 106,849,093 and
106,794,788 shares issued and outstanding as of March 31, 2017 and December
31, 2016, respectively

1,069


1,068

Additional paid in capital

1,924,425


1,925,554

Accumulated other comprehensive income

6,925


5,009

Accumulated distributions in excess of net earnings

(323,401)


(302,034)

Total Company stockholders' equity

$

1,609,018


$

1,629,597

Non-controlling interests

23,304


21,970

Total equity

$

1,632,322


$

1,651,567

Total liabilities and equity

$

2,834,482


$

2,860,345


 


 

Xenia Hotels & Resorts, Inc.

Consolidated Statements of Operations and Comprehensive Income

For the Three Months Ended March 31, 2017 and 2016

(Unaudited)

($ amounts in thousands, except per share data)




Three Months Ended March 31,


2017


2016

Revenues:




Rooms revenues

$

144,451


$

159,318

Food and beverage revenues

61,825


63,468

Other revenues

12,184


12,249

Total revenues

$

218,460


$

235,035

Expenses:




Rooms expenses

33,630


36,775

Food and beverage expenses

39,184


42,233

Other direct expenses

3,007


3,965

Other indirect expenses

53,037


57,967

Management and franchise fees

11,378


12,248

Total hotel operating expenses

$

140,236


$

153,188

Depreciation and amortization

36,478


38,951

Real estate taxes, personal property taxes and insurance

11,360


12,033

Ground lease expense

1,376


1,353

General and administrative expenses

8,613


10,624

Acquisition transaction costs

6


140

Provision for asset impairment


7,594

Total expenses

$

198,069


$

223,883

Operating income

$

20,391


$

11,152

Gain on sale of investment properties


882

Other income

152


84

Interest expense

(10,150)


(12,840)

Loss on extinguishment of debt


(4,742)

Net income (loss) before income taxes

$

10,393


$

(5,464)

Income tax expense

(2,166)


(3,705)

Net income (loss)

$

8,227


$

(9,169)

Non-controlling interests in consolidated real estate entities

72


164

Non-controlling interests of common units in Operating Partnership

(186)


90

Net (income) loss attributable to non-controlling interests

$

(114)


$

254

Net income (loss) attributable to common stockholders

$

8,113


$

(8,915)

 

 

Xenia Hotels & Resorts, Inc.

Consolidated Statements of Operations and Comprehensive Income - Continued

For the Three Months Ended March 31, 2017 and 2016

(Unaudited)

 ($ amounts in thousands, except per share data)




Three Months Ended March 31,


2017


2016

Basic and diluted earnings per share




Net income (loss) per share available to common stockholders

$

0.07


$

(0.08)

Weighted average number of common shares (basic)

106,844,272


109,732,721

Weighted average number of common shares (diluted)

107,061,056


109,732,721





Comprehensive Income (Loss):




Net income (loss)

$

8,227


$

(9,169)

Other comprehensive income (loss):




Unrealized gain (loss) on interest rate derivative instruments

1,143


(10,358)

Reclassification adjustment for amounts recognized in net income (loss) (interest expense)

812


924


$

10,182


$

(18,603)

Comprehensive (income) loss attributable to non-controlling interests:




Non-controlling interests in consolidated real estate entities

72


164

Non-controlling interests of common units in Operating Partnership

(225)


194

Comprehensive (income) loss attributable to non-controlling interests

$

(153)


$

358

Comprehensive income (loss) attributable to the Company

$

10,029


$

(18,245)

 

Non-GAAP Financial Measures

The Company considers the following useful non-GAAP financial measures to investors as key supplemental measures of operating performance: EBITDA, Adjusted EBITDA, Same Property Hotel EBITDA, Same-Property Hotel EBITDA Margin, FFO, Adjusted FFO, and Adjusted FFO per diluted share.  These non-GAAP financial measures should be considered along with, but not as alternatives to, net income or loss, operating profit, cash from operations, or any other operating performance measure as prescribed per GAAP.

EBITDA and Adjusted EBITDA

EBITDA is a commonly used measure of performance in many industries and is defined as net income or loss (calculated in accordance with GAAP) excluding interest expense, provision for income taxes (including income taxes applicable to sale of assets) and depreciation and amortization.  The Company considers EBITDA useful to an investor regarding results of operations, in evaluating and facilitating comparisons of operating performance between periods and between REITs by removing the impact of capital structure (primarily interest expense) and asset base (primarily depreciation and amortization) from operating results, even though EBITDA does not represent an amount that accrues directly to common stockholders.  In addition, EBITDA is used as one measure in determining the value of hotel acquisitions and dispositions and along with FFO and Adjusted FFO, it is used by management in the annual budget process for compensation programs. The Company presents EBITDA attributable to common stock and unit holders, which includes its Operating Partnership units because its Operating Partnership units may be redeemed for common stock.  The Company believes it is meaningful for the investor to understand EBITDA attributable to all common stock and Operating Partnership units.

The Company further adjusts EBITDA for certain additional items such as hotel property acquisitions and pursuit costs, amortization of share-based compensation, equity investment adjustments, the cumulative effect of changes in accounting principles, impairment of real estate assets, operating results from properties sold and other costs it believes do not represent recurring operations and are not indicative of the performance of its underlying hotel property entities.  The Company believes Adjusted EBITDA provides investors with another financial measure in evaluating and facilitating comparison of operating performance between periods and between REITs that report similar measures.

Hotel EBITDA and Hotel EBITDA Margin

The Company calculates Hotel EBITDA in accordance with the current edition of USALI, which is defined as net income or loss (calculated in accordance with GAAP) after adding back replacement reserves.  Hotel EBITDA Margin is calculated by dividing Hotel EBITDA by Total Revenues.

FFO and Adjusted FFO

The Company calculates FFO in accordance with standards established by the National Association of Real Estate Investment Trusts (NAREIT), which defines FFO as net income or loss (calculated in accordance with GAAP), excluding real estate-related depreciation, amortization and impairments, gains (losses) from sales of real estate, the cumulative effect of changes in accounting principles, similar adjustments for unconsolidated partnerships and joint ventures, and items classified by GAAP as extraordinary. Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, most industry investors consider presentations of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. The Company believes that the presentation of FFO provides useful supplemental information to investors regarding operating performance by excluding the effect of real estate depreciation and amortization, gains (losses) from sales for real estate, impairments of real estate assets, extraordinary items and the portion of these items related to unconsolidated entities, all of which are based on historical cost accounting and which may be of lesser significance in evaluating current performance.  The Company believes that the presentation of FFO can facilitate comparisons of operating performance between periods and between REITs, even though FFO does not represent an amount that accrues directly to common stockholders.  The calculation of FFO may not be comparable to measures calculated by other companies who do not use the NAREIT definition of FFO or do not calculate FFO per diluted share in accordance with NAREIT guidance.  Additionally, FFO may not be helpful when comparing Xenia to non-REITs.  The Company presents FFO attributable to common stock and unit holders, which includes its Operating Partnership units because its Operating Partnership units may be redeemed for common stock.  The Company believes it is meaningful for the investor to understand FFO attributable to all common stock and Operating Partnership units.

The Company further adjusts FFO for certain additional items that are not in NAREIT's definition of FFO such as hotel property acquisition and pursuit costs, amortization of debt origination costs and share-based compensation, operating results from properties that are sold and other expenses it believes do not represent recurring operations.  The Company believes that Adjusted FFO provides investors with useful supplemental information that may facilitate comparisons of ongoing operating performance between periods and between REITs that make similar adjustments to FFO and is beneficial to investors' complete understanding of operating performance.

Adjusted FFO per diluted share

The Company calculates Adjusted FFO per diluted share by dividing the Adjusted FFO for the respective period by the diluted weighted average number of common stock shares for the corresponding period.  The Company's diluted weighted average number of common shares outstanding is calculated by taking the weighted average of the common stock outstanding for the respective period plus the effect of any dilutive securities.  Any anti-dilutive securities are excluded from the diluted earnings per-share calculation.

 

Xenia Hotels & Resorts, Inc.

Reconciliation of Net Income to EBITDA, Adjusted EBITDA and Same-Property Hotel EBITDA

For the Three Months Ended March 31, 2017 and 2016

(Unaudited)

($ amounts in thousands)




Three Months Ended March 31,


2017


2016

Net income (loss)

$

8,227


$

(9,169)

Adjustments:




Interest expense

10,150


12,840

Income tax expense

2,166


3,705

Depreciation and amortization related to investment properties

36,359


38,951

Non-controlling interests in consolidated real estate entities

72


164

Adjustments related to non-controlling interests in consolidated real estate entities

(322)


(312)

EBITDA attributable to common stock and unit holders

$

56,652


$

46,179

Reconciliation to Adjusted EBITDA and Same-Property Hotel EBITDA




Impairment of investment properties


7,594

Gain on sale of investment property


(882)

Loss on extinguishment of debt


4,742

Acquisition transaction costs

6


140

Amortization of share-based compensation expense

2,230


2,697

Amortization of above and below market ground leases and straight-line rent expense

201


170

Management transition and severance expenses


1,890

Adjusted EBITDA attributable to common stock and unit holders

$

59,089


$

62,530

Corporate expenses

6,648


6,168

Income from sold properties


(5,923)

Pro forma hotel level adjustments, net(1)

(643)


(297)

Same-Property Hotel EBITDA attributable to common stock and unit holders

$

65,094


$

62,478







(1)     Same-Property Hotel EBITDA adjusted to include the results of the Hotel Commonwealth for periods prior to Company ownership for the three months ended
          March 31, 2016 and exclude the NOI guaranty payment at the Andaz San Diego for the three months ended March 31, 2017 and 2016.


 

 

Xenia Hotels & Resorts, Inc.

Reconciliation of Net Income to FFO and Adjusted FFO

For the Three Months Ended March 31, 2017 and 2016

(Unaudited)

($ amounts in thousands)




Three Months Ended March 31,


2017


2016

Net income (loss)

$

8,227


$

(9,169)

Adjustments:




Depreciation and amortization related to investment properties

36,359


38,951

Impairment of investment property


7,594

Gain on sale of investment property


(882)

Non-controlling interests in consolidated real estate entities

72


164

Adjustments related to non-controlling interests in consolidated real estate entities

(225)


(224)

FFO attributable to common stock and unit holders

$

44,433


$

36,434

Reconciliation to Adjusted FFO




Loss on extinguishment of debt


4,742

Acquisition transaction costs

6


140

Loan related costs(1)

719


1,003

Adjustment related to non-controlling interests loan related costs

(4)


(4)

Amortization of share-based compensation expense

2,230


2,697

Amortization of above and below market ground leases and straight-line rent expense

201


170

Management transition and severance expenses


1,890

Adjusted FFO attributable to common stock and unit holders

$

47,585


$

47,072







(1)     Loan related costs included amortization of debt discounts, premiums and deferred loan origination costs.


 

 

Xenia Hotels & Resorts, Inc.

Reconciliation of Net Income to Adjusted EBITDA

for Current Full Year 2017 Guidance

($ amounts in millions)




Guidance
Midpoint



Net income

$42

Adjustments:


Depreciation and amortization related to investment properties

147

Interest expense

46

Income tax expense

6

Adjustments related to non-controlling interests

(1)

EBITDA attributable to common stock and unit holders

$240

Amortization of share-based compensation expense

10

Other(1)

1

Adjusted EBITDA attributable to common stock and unit holders

$251



(1) Includes amortization of above and below market ground leases and straight-line rent.


Reconciliation of Net Income to Adjusted FFO

for Current Full Year 2017 Guidance

($ amounts in millions)






Guidance
Midpoint



Net income

$42

Adjustments:


Depreciation and amortization related to investment properties

147

Adjustments related to non-controlling interests

(1)

FFO attributable to common stock and unit holders

$188

Amortization of share-based compensation expense

10

Other(2)

7

Adjusted FFO attributable to common stock and unit holders

$205



(2) Includes amortization of above and below market ground leases and loan related costs.


 

 

Xenia Hotels & Resorts, Inc.

Debt Summary

($ amounts in thousands)












Rate Type


Rate(1)


Fully
Extended
Maturity
Date(2)


Outstanding

as of
March 31, 2017


Outstanding
as of
May 9, 2017











Residence Inn Denver City Center(3)

 Variable


3.23%


April 2018


$

45,210


$

Bohemian Hotel Savannah Riverfront(3)

 Variable


3.33%


December 2018


27,480


Fairmont Dallas

 Variable


2.98%


April 2019


55,312


55,312

Andaz Savannah

 Variable


2.98%


January 2020


21,500


21,500

Hotel Monaco Denver

Fixed(4)


2.98%


January 2020


41,000


41,000

Andaz Napa

Fixed(4)


2.99%


March 2020


38,000


38,000

Marriott Charleston Town Center

 Fixed


3.85%


July 2020


16,279


16,279

Grand Bohemian Hotel Charleston (JV)

 Variable


3.48%


November 2020


19,471


19,471

Loews New Orleans Hotel

 Variable


3.33%


November 2020


37,500


37,500

Grand Bohemian Hotel Mountain Brook (JV)

 Variable


3.48%


December 2020


25,724


25,724

Hotel Monaco Chicago

 Variable


3.23%


January 2021


21,644


21,644

Westin Galleria Houston & Westin Oaks Houston at The Galleria

 Variable


3.48%


May 2021


110,000


110,000

Marriott Dallas City Center

Fixed(4)


4.05%


January 2022


51,000


51,000

Hyatt Regency Santa Clara

Fixed(4)


3.81%


January 2022


90,000


90,000

Hotel Palomar Philadelphia

Fixed(4)


4.14%


January 2023


60,000


60,000

Residence Inn Boston Cambridge

 Fixed


4.48%


November 2025


63,000


63,000

Grand Bohemian Hotel Orlando

 Fixed


4.53%


March 2026


60,000


60,000

Marriott San Francisco Airport Waterfront(5)

Fixed


4.63%


May 2027



115,000

Total Mortgage Loans



3.64%

(6)



$

783,120


$

825,430

Mortgage Loan Discounts, net(7)







(303)


(303)

Unamortized Deferred Financing Costs, net







(5,828)


(6,532)

Senior Unsecured Credit Facility

 Variable


2.50%


February 2020



Term Loan $175M

Fixed(8)


2.74%


February 2021


175,000


175,000

Term Loan $125M

Fixed(8)


3.53%


October 2022


125,000


125,000

Total Debt, net of mortgage loan discounts and
unamortized deferred financing costs



3.48%

(6)



$

1,076,989


$

1,118,595













(1)     Variable index is one month LIBOR. Interest rates as of March 31, 2017.


(2)     Loan extension is at the discretion of Xenia. The majority of loans require minimum Debt Service Coverage Ratio and/or Loan to Value maximums and
          payment of an extension fee.


(3)     Subsequent to quarter-end, the loan was paid off.


(4)     A variable interest loan for which the interest rate has been fixed for the entire term.


(5)     Subsequent to quarter-end, the Company entered into a new loan collateralized by the hotel.


(6)     Weighted average interest rate.


(7)     Loan discounts upon issuance of new mortgage loan or modification.


(8)     A variable interest loan for which LIBOR has been fixed for the entire term.  The spread to LIBOR may vary, as it is determined by the Company's
          leverage ratio.

 

 

Xenia Hotels & Resorts, Inc.

Same-Property(1) Hotel EBITDA and Hotel EBITDA Margin

For the Three Months Ended March 31, 2017 and 2016

($ amounts in thousands)




Three Months Ended March 31,


2017


2016


Change

Revenues:






Room revenues

$

144,454



$

142,252



1.5

%

Food and beverage revenues

61,825



60,111



2.9

%

Other revenues

11,553



11,551



%

Total revenues

$

217,832



$

213,914



1.8

%







Expenses:






Room expenses

$

33,603



$

33,056



1.7

%

Food and beverage expenses

39,183



39,681



(1.3)

%

Other direct expenses

3,007



3,839



(21.7)

%

Other indirect expenses

52,911



51,913



1.9

%

Management and franchise fees

11,455



10,970



4.4

%

Real estate taxes, personal property taxes and insurance

11,358



10,803



5.1

%

Ground lease expense

1,221



1,174



4.0

%

Total hotel operating expenses

$

152,738



$

151,436



0.9

%







Hotel EBITDA

$

65,094



$

62,478



4.2

%

Hotel EBITDA Margin

29.9

%


29.2

%


68 bps









(1)     "Same-Property" includes all hotels owned as of March 31, 2017.  "Same-Property" includes periods prior to the Company's ownership of the Hotel
          Commonwealth and excludes the NOI guaranty payment at the Andaz San Diego.  "Same-Property" also includes renovation disruption for multiple
          capital projects during the periods presented.

 

 

Xenia Hotels & Resorts, Inc.

First Quarter Portfolio Data by Market

As of March 31, 2017(1)








As of March 31, 2017

Market(2)

% of Hotel
EBITDA(3)


Number of
Hotels


Number of
Rooms

Houston, TX

10%


3


1,227

San Francisco/San Mateo, CA

8%


1


688

Dallas, TX

7%


2


961

Boston, MA

6%


2


466

Oahu Island, HI

6%


1


645

San Jose/Santa Cruz, CA

6%


1


505

Denver, CO

5%


2


417

California North

5%


2


416

Atlanta, GA

5%


1


522

Washington, DC-MD-VA

4%


2


407

Other

38%


25


4,648

Total

100%


42


10,902


(1)     "Same-Property" includes all hotels owned as of March 31, 2017.  "Same-Property" includes periods prior to the Company's ownership of the
           Hotel Commonwealth and excludes the NOI guaranty payment at the Andaz San Diego.  "Same-Property" also includes renovation disruption
           for multiple capital projects during the periods presented.


(2)     As defined by STR, Inc.


(3)     Percentage of "Year-End" 2016 Hotel EBITDA as calculated in the Company's fourth quarter and year end 2016 earnings release.

 

 

Xenia Hotels & Resorts, Inc.

Same-Property(1) Statistical Data by Market

For the Three Months Ended March 31, 2017 and 2016









Three Months Ended


Three Months Ended




March 31, 2017


March 31, 2016


% Change


Occupancy


ADR


RevPAR


Occupancy


ADR


RevPAR


RevPAR

Market(2)














Houston, TX

69.9

%


$

201.60


$

140.94


70.4

%


$

195.90


$

137.97


2.2

%

San Francisco/San Mateo, CA

81.6

%


240.47


196.14


81.0

%


241.94


195.99


0.1

%

Dallas, TX

68.3

%


197.78


135.09


65.2

%


200.60


130.73


3.3

%

Boston, MA

69.6

%


206.54


143.73


66.6

%


216.15


144.00


(0.2)

%

Oahu Island, HI

83.8

%


167.69


140.57


86.9

%


165.25


143.68


(2.2)

%

San Jose/Santa Cruz, CA

74.4

%


267.15


198.74


76.3

%


263.32


200.92


(1.1)

%

Denver, CO

75.4

%


173.18


130.57


72.8

%


175.41


127.66


2.3

%

California North

69.8

%


225.18


157.09


55.1

%


214.71


118.39


32.7

%

Atlanta, GA

80.5

%


154.20


124.14


78.6

%


149.30


117.37


5.8

%

Washington, DC-MD-VA

82.5

%


240.40


198.25


81.1

%


208.66


169.25


17.1

%

Other

74.8

%


205.49


153.65


73.2

%


201.75


147.67


4.1

%

Total

73.5

%


$

200.25


$

147.14


72.2

%


$

198.36


$

143.31


2.7

%






















(1)   "Same-Property" includes all hotels owned as of March 31, 2017.  "Same-Property" includes periods prior to the Company's ownership of the Hotel
         Commonwealth and excludes the NOI guaranty payment at the Andaz San Diego.  "Same-Property" also includes renovation disruption for multiple
         capital projects during the periods presented.


(2)  As defined by STR, Inc. Market rank based on First Quarter Portfolio Data by Market as presented on prior page.

 

 

Xenia Hotels & Resorts, Inc.

Same-Property(1) Historical Operating Data

($ amounts in thousands, except ADR and RevPAR)



First Quarter


Second Quarter


Third Quarter


Fourth Quarter


Full Year


2017


2017


2017


2017


2017











Occupancy

73.5

%





ADR

$

200.25






RevPAR

$

147.14
















Hotel Revenues

$

217,832






Hotel EBITDA

$

65,094






Hotel EBITDA Margin

29.9

%




























First Quarter


Second Quarter


Third Quarter


Fourth Quarter


Full Year


2016


2016


2016


2016


2016











Occupancy

72.2

%


80.1

%


78.8

%


71.0

%


75.5

%

ADR

$

198.36



$

209.18



$

201.15



$

197.99



$

201.85


RevPAR

$

143.31



$

167.47



$

158.49



$

140.62



$

152.46












Hotel Revenues

$

213,914



$

243,904



$

225,119



$

213,562



$

896,499


Hotel EBITDA

$

62,478



$

88,140



$

74,184



$

65,264



$

290,066


Hotel EBITDA Margin

29.2

%


36.1

%


33.0

%


30.6

%


32.4

%
















(1)     "Same-Property" includes all hotels owned as of March 31, 2017.  "Same-Property" includes periods prior to the Company's ownership of the Hotel
           Commonwealth and excludes the NOI guaranty payment at the Andaz San Diego.  "Same-Property" also includes renovation disruption for multiple
           capital projects during the periods presented.

 

Logo

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/xenia-hotels--resorts-reports-first-quarter-results-300453578.html

SOURCE Xenia Hotels & Resorts, Inc.

Analysen zu Xenia Hotels & Resorts Incmehr Analysen

Eintrag hinzufügen
Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
Es ist ein Fehler aufgetreten!

Aktien in diesem Artikel

Xenia Hotels & Resorts Inc 15,30 0,53% Xenia Hotels & Resorts Inc