Third Quarter Net Loss of $102.6 million, or $0.62 Per Common Share
Third Quarter Normalized FFO of $0.14 Per Common Share
Third Quarter Adjusted EBITDAre of $103.6 million
NEWTON, Mass.--(BUSINESS WIRE)--
Service Properties Trust (Nasdaq: SVC) today announced its financial results for the quarter and nine months ended September 30, 2020:
| Three Months Ended September 30, |
| Nine months ended September 30, | ||||||||||||
| 2020 |
| 2019 |
| 2020 |
| 2019 | ||||||||
| ($ in thousands, except per share data) | ||||||||||||||
Net income (loss) | $ | (102,642) |
|
| $ | 40,074 |
|
| $ | (173,641) |
|
| $ | 274,643 |
|
Net income (loss) per common share | $ | (0.62) |
|
| $ | 0.24 |
|
| $ | (1.06) |
|
| $ | 1.67 |
|
Normalized FFO (1) | $ | 23,195 |
|
| $ | 155,635 |
|
| $ | 224,437 |
|
| $ | 469,041 |
|
Normalized FFO per common share (1) | $ | 0.14 |
|
| $ | 0.95 |
|
| $ | 1.37 |
|
| $ | 2.85 |
|
Adjusted EBITDAre (1) | $ | 103,611 |
|
| $ | 209,545 |
|
| $ | 450,914 |
|
| $ | 624,418 |
|
John Murray, President and Chief Executive Officer of SVC, made the following statement:
“Our financial results during the third quarter reflect the impact of the COVID-19 pandemic on the economy generally and the hospitality industry specifically. The failure of IHG and Marriott to pay our minimum returns led us to terminate these hotel management agreements and move towards rebranding the hotels to Sonesta brands and management. We believe the rebranding will benefit SVC by creating more flexibility with respect to capital investments, possible repurposing hotels to other uses, or sales. SVC also benefits from its 34% ownership of Sonesta.
“Our hotel portfolio’s performance continues to exhibit gradual improvement. All but two of our hotels are now open and occupancies have steadily increased to 45.8% in September from a low of 21.0% in April. Our extended stay portfolio has continued to outperform our other hotel types during the third quarter of 2020, with occupancy of 62.1%, versus 32.6% for select service hotels and 26.0% for full service hotels.
“Rent collections from our retail net lease tenants also trended upward to 89.3% for September from a low of 45.9% for April, as businesses that were temporarily closed due to government mandates or guidelines have largely reopened. As of October 31, 2020, we had agreed to defer an aggregate of $13.4 million of rent for tenants representing approximately 1% of our annual minimum returns and rents. Our travel centers have benefited from healthy trucking activity and TA remains current on all rent obligations.
“We also continue to take proactive steps to maintain liquidity and preserve capital. We have repaid most of our 2021 debt maturities and secured continued availability under our $1 billion revolving credit facility by recently extending our existing covenant waivers through the second quarter of 2022.”
Results for the Three and Nine Months Ended September 30, 2020 and Recent Activities:
Adjusted EBITDAre:Adjusted EBITDA re for the quarter ended September 30, 2020 compared to the same period in 2019 decreased 50.6% to $103.6 million. Adjusted EBITDAre for the nine months ended September 30, 2020 compared to the same period in 2019 decreased 27.8% to $450.9 million.
Financing Activities:
As previously announced, on November 5, 2020, SVC and its lenders amended the credit agreement governing its $1.0 billion revolving credit facility and $400.0 million term loan. The key terms of the amended credit agreement include:
On October 15, 2020, SVC announced a $0.01 per common share dividend to be paid to its shareholders of record on October 26, 2020 and distributed on or about November 19, 2020.
Recent Investment Activities:
During the quarter ended September 30, 2020, SVC sold five net lease properties with an aggregate of 46,415 square feet in five states for an aggregate sales price of $5.9 million, excluding closing costs. In October and November 2020, SVC sold three net lease properties with 82,623 square feet in three states for an aggregate sales price of $4.9 million.
SVC has entered agreements to sell 39 hotels (24 Marriott International, Inc. (Nasdaq: MAR), or Marriott, branded hotels with 2,989 rooms in 10 states and 15 Wyndham Hotels & Resorts (Nasdaq: WYN), or Wyndham, branded hotels with 1,642 rooms in 10 states) with an aggregate carrying value of $181.3 million for an aggregate sales price of $218.0 million. SVC expects these sales to be completed in the fourth quarter of 2020 and first quarter of 2021. SVC has also entered an agreement to sell one net lease property with 3,000 square feet with a net carrying value of $0.8 million for a sale price of $0.8 million, excluding closing costs. SVC expects this sale to be completed in the fourth quarter of 2020. The sales of these hotels and the net lease property are subject to various contingencies and may be delayed or may not occur. SVC expects to use the net sales proceeds from these asset sales to repay outstanding indebtedness.
During the quarter ended September 30, 2020, SVC funded $29.9 million of capital improvements to certain of its properties. Pursuant to the terms of its management and lease agreements with its managers and tenants, some of these capital improvements resulted in increases in SVC’s contractual annual minimum returns and rents totaling $2.4 million.
Hotel Portfolio:
As of September 30, 2020, SVC had six operating agreements with six hotel operating companies for 329 hotels with 51,404 rooms, which represented 61.5% of SVC’s total annual minimum returns and rents.
|
| Three Months Ended September 30, |
| Nine months ended September 30, | ||||||||||||||||||
|
| 2020 |
| 2019 |
| Change |
| 2020 |
| 2019 |
| Change | ||||||||||
Comparable Hotels |
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
No. of hotels |
| 314 |
|
| 314 |
|
| — |
|
| 304 |
|
| 304 |
|
| — |
| ||||
No. of rooms or suites |
| 47,202 |
|
| 47,202 |
|
| — |
|
| 44,465 |
|
| 44,465 |
|
| — |
| ||||
Occupancy |
| 46.0 | % |
| 77.6 | % |
| (31.6) | pts |
| 45.2 | % |
| 74.0 | % |
| (28.8) | pts | ||||
ADR |
| $ | 89.50 |
|
| $ | 122.18 |
|
| (26.7) | % |
| $ | 98.15 |
|
| $ | 120.30 |
|
| (18.4) | % |
Hotel RevPAR |
| $ | 41.17 |
|
| $ | 94.81 |
|
| (56.6) | % |
| $ | 44.36 |
|
| $ | 89.04 |
|
| (50.2) | % |
Hotel operating revenues (1) |
| $ | 194,811 |
|
| $ | 470,142 |
|
| (58.6) | % |
| $ | 649,430 |
|
| $ | 1,360,359 |
|
| (52.3) | % |
Hotel operating expenses (1) |
| $ | 187,706 |
|
| $ | 347,075 |
|
| (45.9) | % |
| $ | 638,443 |
|
| $ | 999,659 |
|
| (36.1) | % |
Hotel EBITDA (1) |
| $ | 7,105 |
|
| $ | 123,067 |
|
| (94.2) | % |
| $ | 10,987 |
|
| $ | 360,700 |
|
| (97.0) | % |
Hotel EBITDA margin |
| 3.6 | % |
| 26.2 | % |
| (22.6) | pts |
| 1.7 | % |
| 26.5 | % |
| (24.8) | pts | ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
All Hotels |
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
No. of hotels |
| 329 |
|
| 328 |
|
| 1 |
|
| 329 |
|
| 328 |
|
| 1 |
| ||||
No. of rooms or suites |
| 51,404 |
|
| 51,086 |
|
| 318 |
|
| 51,404 |
|
| 51,086 |
|
| 318 |
| ||||
Occupancy |
| 43.6 | % |
| 77.0 | % |
| (33.4) | pts |
| 42.7 | % |
| 73.9 | % |
| (31.2) | pts | ||||
ADR |
| $ | 89.88 |
|
| $ | 128.33 |
|
| (30.0) | % |
| $ | 103.30 |
|
| $ | 130.31 |
|
| (20.7) | % |
Hotel RevPAR |
| $ | 39.19 |
|
| $ | 98.81 |
|
| (60.3) | % |
| $ | 44.11 |
|
| $ | 96.30 |
|
| (54.2) | % |
Hotel operating revenues (1) |
| $ | 202,047 |
|
| $ | 539,735 |
|
| (62.6) | % |
| $ | 712,323 |
|
| $ | 1,580,435 |
|
| (54.9) | % |
Hotel operating expenses (1) |
| $ | 208,336 |
|
| $ | 405,207 |
|
| (48.6) | % |
| $ | 736,541 |
|
| $ | 1,178,356 |
|
| (37.5) | % |
Hotel EBITDA (1) |
| $ | (6,289) |
|
| $ | 134,528 |
|
| (104.7) | % |
| $ | (24,218) |
|
| $ | 402,079 |
|
| (106.0) | % |
Hotel EBITDA margin |
| (3.1) | % |
| 24.9 | % |
| (28.0) | pts |
| (3.4) | % |
| 25.4 | % |
| (28.8) | pts |
SVC’s hotel occupancy was 40.3% in July 2020, 43.5% in August 2020 and 45.8% in September 2020. For the 28 days ended October 31, 2020, occupancy for SVC’s 329 hotels was 46.6%.
As of November 6, 2020, SVC has reopened 17 of the 19 hotels that it had closed as a result of the COVID-19 pandemic. SVC’s 183 extended stay hotels continued to outperform its other hotel types during the quarter ended September 30, 2020, with occupancy of 62.1% versus 32.6% for its 95 select service hotels and 26.0% for its 51 full service hotels. With the economy generally continuing to slowly reopen, SVC expects its diverse portfolio of suburban extended stay and select service hotels to continue to outpace its urban full-service hotels.
Hotel Managers:
During the quarter ended September 30, 2020, SVC advanced $6.8 million to Sonesta and $3.9 million to Wyndham of working capital to cover projected operating losses.
Net Lease Portfolio:
As of September 30, 2020, SVC owned 804 net lease service-oriented retail properties with an aggregate of 13.7 million square feet requiring aggregate annual minimum rent of $369.8 million, which represented 38.5% of SVC’s total annual minimum returns and rents. The portfolio was 98% leased by 183 tenants operating under 129 brands in 22 distinct industries with a weighted (by annual minimum rent) average lease term of 11.0 years. As of the quarter ended September 30, 2020, the aggregate coverage of SVC’s net lease portfolio’s minimum rent was 2.12x. TravelCenters of America Inc. (Nasdaq: TA), or TA, is SVC’s largest tenant. As of September 30, 2020, SVC leased to TA a total of 179 travel centers under five leases that expire between 2029 and 2035 and require aggregate annual minimum rents of $246.1 million, or 25.6% of SVC’s minimum rents and returns. TA is current on all of its lease payments due to SVC.
During the quarter ended September 30, 2020, SVC collected 87.2% of rents from its other net lease tenants. During the quarter ended September 30, 2020, SVC recorded reserves for uncollectible revenues of $2.4 million for certain of its net lease tenants. In October 2020, SVC collected 87.4% of rents from its other net lease tenants. As of November 6, 2020, SVC has entered into rent deferral agreements with 51 net lease retail tenants with leases requiring an aggregate of $53.4 million of annual minimum rents. Generally, these rent deferrals are for one to four months of rent and were payable, in most cases, in 12 to 24 equal monthly installments beginning in September 2020. In aggregate, SVC has deferred $13.4 million of rents from its net lease tenants to date.
Leasing and Occupancy:
During the quarter ended September 30, 2020, SVC entered lease renewals for an aggregate of 496,756 rentable square feet at weighted (by rentable square feet) average rents that were 11.6% below prior rents for the same space. The weighted (by rentable square feet) average lease term for these leases was 13.6 years and leasing concessions and capital commitments were $4.9 million, or $9.86 per square foot. Also during the quarter ended September 30, 2020, SVC entered into new leases for an aggregate of 2,535 rentable square feet at weighted (by rentable square feet) average rents that were 34.7% above prior rents for the same space. The weighted (by rentable square feet) average lease term for these leases was nine years and leasing concessions and capital commitments were $0.2 million, or $74.64 per square foot.
Conference Call:
At 10:00 a.m. Eastern Time this morning, John Murray, Chief Executive Officer, Brian Donley, Chief Financial Officer and Todd Hargreaves, Chief Investment Officer, will host a conference call to discuss SVC’s third quarter 2020 financial results. The conference call telephone number is (877) 329-3720. Participants calling from outside the United States and Canada should dial (412) 317-5434. No pass code is necessary to access the call from either number. Participants should dial in about 15 minutes prior to the scheduled start of the call. A replay of the conference call will be available through Monday, November 16, 2020. To access the replay, dial (412) 317-0088. The replay pass code is 10148158.
A live audio webcast of the conference call will also be available in a listen-only mode on SVC’s website, www.svcreit.com. Participants wanting to access the webcast should visit SVC’s website about five minutes before the call. The archived webcast will be available for replay on SVC’s website for about one week after the call. The transcription, recording and retransmission in any way of SVC’s third quarter conference call is strictly prohibited without the prior written consent of SVC.
Supplemental Data:
A copy of SVC’s Third Quarter 2020 Supplemental Operating and Financial Data is available for download at SVC’s website, www.svcreit.com. SVC’s website is not incorporated as part of this press release.
Service Properties Trust is a real estate investment trust, or REIT, which owns a diverse portfolio of hotels and net lease service and necessity-based retail properties across the United States and in Puerto Rico and Canada with 149 distinct brands across 23 industries. SVC’s properties are primarily operated under long-term management or lease agreements. SVC is managed by the operating subsidiary of The RMR Group Inc. (Nasdaq: RMR), or RMR Inc., an alternative asset management company that is headquartered in Newton, Massachusetts.
Non-GAAP Financial Measures and Certain Definitions:
SVC presents certain “non-GAAP financial measures” within the meaning of applicable Securities and Exchange Commission, or SEC, rules, including earnings before interest, taxes, depreciation and amortization, or EBITDA, Hotel EBITDA, EBITDA for real estate, or EBITDAre, Adjusted EBITDAre, funds from operations, or FFO, and Normalized FFO. These measures do not represent cash generated by operating activities in accordance with GAAP and should not be considered alternatives to net income (loss) as indicators of SVC’s operating performance or as measures of SVC’s liquidity. These measures should be considered in conjunction with net income (loss) as presented in SVC’s condensed consolidated statements of income. SVC considers these non-GAAP measures to be appropriate supplemental measures of operating performance for a REIT, along with net income (loss). SVC believes these measures provide useful information to investors because by excluding the effects of certain historical amounts, such as depreciation and amortization expense, they may facilitate a comparison of SVC’s operating performance between periods and with other REITs.
Please see the pages attached hereto for a more detailed statement of SVC’s operating results and financial condition and for an explanation of SVC’s calculation of FFO and Normalized FFO, EBITDA, Hotel EBITDA, EBITDAre and Adjusted EBITDAre and a reconciliation of those amounts to amounts determined in accordance with GAAP.
Occupancy: Occupancy represents the total number of room nights sold divided by the total number of room nights available at a hotel or group of hotels. Occupancy is an important measure of the utilization rate and demand of SVC’s hotels.
Average Daily Rate, or ADR, represents rooms revenue divided by total number of room nights sold in a given period. ADR provides useful insight on pricing at SVC’s hotels and is a measure widely used in the hotel industry.
Revenue per Available Room, or RevPAR, represents rooms revenue divided by the total number of room nights available to guests for a given period. RevPAR is an industry metric correlated to occupancy and ADR and helps measure performance over comparable periods.
Hotel EBITDA is calculated as hotel operating revenues less hotel operating expenses of all managed and leased hotels, prior to any adjustments required for presentation in our condensed consolidated statements of income in accordance with GAAP. SVC believes Hotel EBITDA provides useful information to management and investors as a key measure of the profitability of its hotel operations.
Hotel EBITDA Margin is the percentage of Hotel EBITDA of hotel operating revenues.
Comparable Hotels Data: SVC presents RevPAR, ADR, and occupancy for the periods presented on a comparable basis to facilitate comparisons between periods. SVC generally defines comparable hotels as those that were owned by it and were open and operating for the entire periods being compared. For the three months ended September 30, 2020 and 2019, SVC excluded 15 hotels from its comparable results. Three of these hotels were not owned for the entire periods and 12 suspended operations during part of the periods presented. For the nine months ended September 30, 2020 and 2019, SVC excluded 25 hotels from its comparable results. Three of these hotels were not owned for the entire periods, four were closed for major renovations and 18 suspended operations during part of the periods presented.
Rent Coverage:
SVC defines net lease coverage as earnings before interest, taxes, depreciation, amortization and rent, or EBITDAR, divided by the annual minimum rent due to SVC weighted by the minimum rent of the property to total minimum rents of the net lease portfolio. EBITDAR amounts used to determine rent coverage are generally for the latest twelve-month period reported based on the most recent operating information, if any, furnished by the tenant. Operating statements furnished by the tenant often are unaudited and, in certain cases, may not have been prepared in accordance with GAAP and are not independently verified by SVC. Tenants that do not report operating information are excluded from the coverage calculations. Coverage amounts include data for certain properties for periods prior to when SVC acquired them. In instances where SVC does not have financial information for the most recent quarter from its tenants, it has calculated an implied EBITDAR for the third quarter using industry benchmark data to more accurately reflect the impact of COVID-19 on its tenants’ operations. SVC believes using only financial information from the earlier periods could be misleading as it would not reflect the negative impact those tenants experienced as a result of the COVID-19 pandemic. As a result, SVC believes using this industry benchmark data provides a more accurate estimated representation of recent operating results and coverage for those tenants.
SERVICE PROPERTIES TRUSTCONDENSED CONSOLIDATED BALANCE SHEETS (amounts in thousands, except share data) (Unaudited)
|
| September 30, 2020 |
| December 31, 2019 | ||||
ASSETS |
|
|
|
| ||||
Real estate properties: |
|
|
|
| ||||
Land |
| $ | 2,017,431 |
|
| $ | 2,066,602 |
|
Buildings, improvements and equipment |
| 9,058,542 |
|
| 9,318,434 |
| ||
Total real estate properties, gross |
| 11,075,973 |
|
| 11,385,036 |
| ||
Accumulated depreciation |
| (3,212,594) |
|
| (3,120,761) |
| ||
Total real estate properties, net |
| 7,863,379 |
|
| 8,264,275 |
| ||
Acquired real estate leases and other intangibles, net |
| 338,430 |
|
| 378,218 |
| ||
Assets held for sale |
| 191,202 |
|
| 87,493 |
| ||
Cash and cash equivalents |
| 47,847 |
|
| 27,633 |
| ||
Restricted cash |
| 38,130 |
|
| 53,626 |
| ||
Due from related persons |
| 58,648 |
|
| 68,653 |
| ||
Other assets, net |
| 259,037 |
|
| 154,069 |
| ||
Total assets |
| $ | 8,796,673 |
|
| $ | 9,033,967 |
|
|
|
|
|
| ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
| ||||
Unsecured revolving credit facility |
| $ | 80,086 |
|
| $ | 377,000 |
|
Unsecured term loan, net |
| 397,523 |
|
| 397,889 |
| ||
Senior unsecured notes, net |
| 5,734,565 |
|
| 5,287,658 |
| ||
Security deposits |
| 284 |
|
| 109,403 |
| ||
Accounts payable and other liabilities |
| 334,475 |
|
| 335,696 |
| ||
Due to related persons |
| 7,656 |
|
| 20,443 |
| ||
Total liabilities |
| 6,554,589 |
|
| 6,528,089 |
| ||
|
|
|
|
| ||||
Commitments and contingencies |
|
|
|
| ||||
|
|
|
|
| ||||
Shareholders’ equity: |
|
|
|
| ||||
Common shares of beneficial interest, $.01 par value; 200,000,000 shares authorized; 164,823,833 and 164,563,034 shares issued and outstanding, respectively |
| 1,648 |
|
| 1,646 |
| ||
Additional paid in capital |
| 4,549,466 |
|
| 4,547,529 |
| ||
Cumulative other comprehensive loss |
| 63 |
|
| — |
| ||
Cumulative net income available for common shareholders |
| 3,318,004 |
|
| 3,491,645 |
| ||
Cumulative common distributions |
| (5,627,097) |
|
| (5,534,942) |
| ||
Total shareholders’ equity |
| 2,242,084 |
|
| 2,505,878 |
| ||
Total liabilities and shareholders’ equity |
| $ | 8,796,673 |
|
| $ | 9,033,967 |
|
SERVICE PROPERTIES TRUSTCONDENSED CONSOLIDATED STATEMENTS OF INCOME (amounts in thousands, except per share data) (Unaudited)
|
|
|
|
|
|
|
|
| ||||||||
|
| Three Months Ended September 30, |
| Nine Months Ended September 30, | ||||||||||||
|
| 2020 |
| 2019 |
| 2020 |
| 2019 | ||||||||
Revenues: |
|
|
|
|
|
|
|
| ||||||||
Hotel operating revenues (1) |
| $ | 199,719 |
|
| $ | 525,290 |
|
| $ | 700,578 |
|
| $ | 1,521,368 |
|
Rental income (2) |
| 96,776 |
|
| 73,619 |
|
| 294,432 |
|
| 210,509 |
| ||||
FF&E reserve income (3) |
| — |
|
| 863 |
|
| 201 |
|
| 3,365 |
| ||||
Total revenues |
| 296,495 |
|
| 599,772 |
|
| 995,211 |
|
| 1,735,242 |
| ||||
|
|
|
|
|
|
|
|
| ||||||||
Expenses: |
|
|
|
|
|
|
|
| ||||||||
Hotel operating expenses (1) |
| 174,801 |
|
| 377,895 |
|
| 492,906 |
|
| 1,076,011 |
| ||||
Other operating expenses |
| 3,705 |
|
| 1,707 |
|
| 11,029 |
|
| 4,419 |
| ||||
Depreciation and amortization |
| 122,204 |
|
| 103,160 |
|
| 377,557 |
|
| 301,721 |
| ||||
General and administrative (4) |
| 12,295 |
|
| 12,464 |
|
| 37,621 |
|
| 36,906 |
| ||||
Loss on asset impairment (5) |
| 10,248 |
|
| — |
|
| 55,502 |
|
| — |
| ||||
Total expenses |
| 323,253 |
|
| 495,226 |
|
| 974,615 |
|
| 1,419,057 |
| ||||
|
|
|
|
|
|
|
|
| ||||||||
Gain (loss) on sale of real estate (6) |
| 109 |
|
| — |
|
| (9,655) |
|
| 159,535 |
| ||||
Dividend income |
| — |
|
| — |
|
| — |
|
| 1,752 |
| ||||
Unrealized gains (losses) on equity securities, net (7) |
| 5,606 |
|
| (3,950) |
|
| 4,409 |
|
| (43,761) |
| ||||
Gain on insurance settlement (8) |
| — |
|
| — |
|
| 62,386 |
|
| — |
| ||||
Interest income |
| 6 |
|
| 688 |
|
| 283 |
|
| 1,774 |
| ||||
Interest expense (including amortization of debt issuance costs and debt discounts and premiums of $3,877, $2,689, $10,651 and $7,829, respectively) |
| (80,532) |
|
| (52,375) |
|
| (223,679) |
|
| (151,742) |
| ||||
Loss on early extinguishment of debt (9) |
| — |
|
| (8,451) |
|
| (6,970) |
|
| (8,451) |
| ||||
Income (loss) before income taxes and equity in earnings (losses) of an investee |
| (101,569) |
|
| 40,458 |
|
| (152,630) |
|
| 275,292 |
| ||||
Income tax benefit (expense) (8) |
| 296 |
|
| (467) |
|
| (16,706) |
|
| (1,266) |
| ||||
Equity in earnings (losses) of an investee (10) |
| (1,369) |
|
| 83 |
|
| (4,305) |
|
| 617 |
| ||||
Net income (loss) |
| $ | (102,642) |
|
| $ | 40,074 |
|
| $ | (173,641) |
|
| $ | 274,643 |
|
|
|
|
|
|
|
|
|
| ||||||||
Weighted average common shares outstanding (basic) |
| 164,435 |
|
| 164,321 |
|
| 164,397 |
|
| 164,294 |
| ||||
Weighted average common shares outstanding (diluted) |
| 164,435 |
|
| 164,348 |
|
| 164,397 |
|
| 164,332 |
| ||||
|
|
|
|
|
|
|
|
| ||||||||
Net income (loss) per common share (basic and diluted) |
| $ | (0.62) |
|
| $ | 0.24 |
|
| $ | (1.06) |
|
| $ | 1.67 |
|
See Notes
SERVICE PROPERTIES TRUSTRECONCILIATIONS OF FUNDS FROM OPERATIONS, NORMALIZED FUNDS FROM OPERATIONS, EBITDA, EBITDAre AND ADJUSTED EBITDAre (amounts in thousands, except per share data) (Unaudited)
| Three Months Ended September 30, |
| Nine Months Ended September 30, | ||||||||||||
| 2020 |
| 2019 |
| 2020 |
| 2019 | ||||||||
Calculation of FFO and Normalized FFO: (11) |
|
|
|
|
|
|
| ||||||||
Net income (loss) | $ | (102,642) |
|
| $ | 40,074 |
|
| $ | (173,641) |
|
| $ | 274,643 |
|
Add (Less): Depreciation and amortization | 122,204 |
|
| 103,160 |
|
| 377,557 |
|
| 301,721 |
| ||||
(Gain) loss on sale of real estate (6) | (109) |
|
| — |
|
| 9,655 |
|
| (159,535) |
| ||||
Loss on asset impairment (5) | 10,248 |
|
| — |
|
| 55,502 |
|
| — |
| ||||
Unrealized (gains) losses on equity securities, net (7) | (5,606) |
|
| 3,950 |
|
| (4,409) |
|
| 43,761 |
| ||||
Adjustments to reflect the entity’s share of FFO attributable to an investee (10) | (900) |
|
| — |
|
| (461) |
|
| — |
| ||||
FFO | 23,195 |
|
| 147,184 |
|
| 264,203 |
|
| 460,590 |
| ||||
Add: Loss on early extinguishment of debt (9) | — |
|
| 8,451 |
|
| 6,970 |
|
| 8,451 |
| ||||
Gain on insurance settlement, net of tax (8) | — |
|
| — |
|
| (46,736) |
|
| — |
| ||||
Normalized FFO | $ | 23,195 |
|
| $ | 155,635 |
|
| $ | 224,437 |
|
| $ | 469,041 |
|
|
|
|
|
|
|
|
| ||||||||
Weighted average common shares outstanding (basic) | 164,435 |
|
| 164,321 |
|
| 164,397 |
|
| 164,294 |
| ||||
Weighted average common shares outstanding (diluted) | 164,435 |
|
| 164,348 |
|
| 164,397 |
|
| 164,332 |
| ||||
|
|
|
|
|
|
|
| ||||||||
Basic and diluted per common share amounts: |
|
|
|
|
|
|
| ||||||||
FFO | $ | 0.14 |
|
| $ | 0.90 |
|
| $ | 1.61 |
|
| $ | 2.80 |
|
Normalized FFO | $ | 0.14 |
|
| $ | 0.95 |
|
| $ | 1.37 |
|
| $ | 2.85 |
|
Distributions declared per share | $ | 0.01 |
|
| $ | 0.54 |
|
| $ | 0.56 |
|
| $ | 1.61 |
|
| Three Months Ended September 30, |
| Nine Months Ended September 30, | ||||||||||||
| 2020 |
| 2019 |
| 2020 |
| 2019 | ||||||||
Calculation of EBITDA, EBITDAre and Adjusted EBITDAre:(12) |
|
|
|
|
|
|
| ||||||||
Net income (loss) | $ | (102,642) |
|
| $ | 40,074 |
|
| $ | (173,641) |
|
| $ | 274,643 |
|
Add (Less): Interest expense | 80,532 |
|
| 52,375 |
|
| 223,679 |
|
| 151,742 |
| ||||
Income tax expense (benefit) (8) | (296) |
|
| 467 |
|
| 16,706 |
|
| 1,266 |
| ||||
Depreciation and amortization | 122,204 |
|
| 103,160 |
|
| 377,557 |
|
| 301,721 |
| ||||
EBITDA | 99,798 |
|
| 196,076 |
|
| 444,301 |
|
| 729,372 |
| ||||
Add (Less): (Gain) loss on sale of real estate (6) | (109) |
|
| — |
|
| 9,655 |
|
| (159,535) |
| ||||
Loss on asset impairment (5) | 10,248 |
|
| — |
|
| 55,502 |
|
| — |
| ||||
EBITDAre | 109,937 |
|
| 196,076 |
|
| 509,458 |
|
| 569,837 |
| ||||
Add (Less): |
|
|
|
|
|
|
| ||||||||
General and administrative expense paid in common shares (13) | 863 |
|
| 1,068 |
|
| 2,285 |
|
| 2,369 |
| ||||
Adjustments to reflect the entity’s share of EBITDA attributable to an investee (10) | (1,583) |
|
| — |
|
| (1,004) |
|
| — |
| ||||
Loss on early extinguishment of debt (9) | — |
|
| 8,451 |
|
| 6,970 |
|
| 8,451 |
| ||||
Gain on insurance settlement (8) | — |
|
| — |
|
| (62,386) |
|
| — |
| ||||
Unrealized (gains) losses on equity securities, net (7) | (5,606) |
|
| 3,950 |
|
| (4,409) |
|
| 43,761 |
| ||||
Adjusted EBITDAre | $ | 103,611 |
|
| $ | 209,545 |
|
| $ | 450,914 |
|
| $ | 624,418 |
|
See Notes
SERVICE PROPERTIES TRUSTCALCULATION AND RECONCILIATION OF HOTEL EBITDA Comparable Hotels(amounts in thousands) (Unaudited)
|
|
|
|
|
|
|
| ||||||||
| Three Months Ended September 30, |
| Nine months ended September 30, | ||||||||||||
| 2020 |
| 2019 |
| 2020 |
| 2019 | ||||||||
Room revenues | $ | 178,402 |
|
| $ | 411,413 |
|
| $ | 575,512 |
|
| $ | 1,177,235 |
|
Food and beverage revenues | 6,438 |
|
| 44,716 |
|
| 47,185 |
|
| 143,783 |
| ||||
Other revenues | 9,971 |
|
| 14,013 |
|
| 26,733 |
|
| 39,341 |
| ||||
Hotel operating revenues - comparable hotels | 194,811 |
|
| 470,142 |
|
| 649,430 |
|
| 1,360,359 |
| ||||
Rooms expenses | 56,848 |
|
| 110,521 |
|
| 191,246 |
|
| 315,542 |
| ||||
Food and beverage expenses | 8,820 |
|
| 36,255 |
|
| 47,479 |
|
| 109,918 |
| ||||
Other direct and indirect expenses | 87,897 |
|
| 138,154 |
|
| 283,875 |
|
| 400,046 |
| ||||
Management fees | 1,741 |
|
| 2,937 |
|
| 4,939 |
|
| 8,696 |
| ||||
Real estate taxes, insurance and other | 32,138 |
|
| 41,063 |
|
| 100,673 |
|
| 112,924 |
| ||||
FF&E reserves | 262 |
|
| 18,145 |
|
| 10,231 |
|
| 52,533 |
| ||||
Hotel operating expenses - comparable hotels | 187,706 |
|
| 347,075 |
|
| 638,443 |
|
| 999,659 |
| ||||
|
|
|
|
|
|
|
| ||||||||
Hotel EBITDA - comparable hotels | $ | 7,105 |
|
| $ | 123,067 |
|
| $ | 10,987 |
|
| $ | 360,700 |
|
Hotel EBITDA Margin | 3.6 | % |
| 26.2 | % |
| 1.7 | % |
| 26.5 | % | ||||
|
|
|
|
|
|
|
| ||||||||
Hotel operating revenues (GAAP) (1) | $ | 199,719 |
|
| $ | 525,290 |
|
| $ | 700,578 |
|
| $ | 1,521,368 |
|
Hotel operating revenues from non-comparable hotels | (4,908) |
|
| (55,148) |
|
| (51,148) |
|
| (161,009) |
| ||||
Hotel operating revenues - comparable hotels | $ | 194,811 |
|
| $ | 470,142 |
|
| $ | 649,430 |
|
| $ | 1,360,359 |
|
|
|
|
|
|
|
|
| ||||||||
Hotel operating expenses (GAAP) (1) | $ | 174,801 |
|
| $ | 377,895 |
|
| $ | 492,906 |
|
| $ | 1,076,011 |
|
Add (Less): |
|
|
|
|
|
|
| ||||||||
Hotel operating expenses from non-comparable hotels | (18,452) |
|
| (44,030) |
|
| (89,250) |
|
| (128,809) |
| ||||
Reduction for security deposit and guaranty fundings, net (1) | 30,474 |
|
| 1 |
|
| 222,134 |
|
| 13,256 |
| ||||
Management and incentive management fees paid from cash flows in excess from minimum returns and rents | — |
|
| (5,216) |
|
| — |
|
| (14,106) |
| ||||
FF&E reserves from managed hotel operations (3) | 262 |
|
| 18,425 |
|
| 11,205 |
|
| 53,307 |
| ||||
Other (14) | 621 |
|
| — |
|
| 1,448 |
|
| — |
| ||||
Hotel operating expenses - comparable hotels | $ | 187,706 |
|
| $ | 347,075 |
|
| $ | 638,443 |
|
| $ | 999,659 |
|
See Notes
SERVICE PROPERTIES TRUSTCALCULATION AND RECONCILIATION OF HOTEL EBITDA (amounts in thousands) (Unaudited)
|
|
|
|
|
|
|
| ||||||||
| Three Months Ended September 30, |
| Nine months ended September 30, | ||||||||||||
| 2020 |
| 2019 |
| 2020 |
| 2019 | ||||||||
Room revenues | $ | 182,366 |
|
| $ | 462,298 |
|
| $ | 614,550 |
|
| $ | 1,335,000 |
|
Food and beverage revenues | 6,786 |
|
| 58,636 |
|
| 58,918 |
|
| 191,256 |
| ||||
Other revenues | 12,895 |
|
| 18,801 |
|
| 38,855 |
|
| 54,179 |
| ||||
Hotel operating revenues | 202,047 |
|
| 539,735 |
|
| 712,323 |
|
| 1,580,435 |
| ||||
Rooms expenses | 59,711 |
|
| 126,292 |
|
| 211,044 |
|
| 363,633 |
| ||||
Food and beverage expenses | 11,420 |
|
| 49,437 |
|
| 65,790 |
|
| 152,360 |
| ||||
Other direct and indirect expenses | 97,993 |
|
| 160,831 |
|
| 325,489 |
|
| 469,146 |
| ||||
Management fees | 1,781 |
|
| 3,910 |
|
| 5,614 |
|
| 11,768 |
| ||||
Real estate taxes, insurance and other | 37,169 |
|
| 45,449 |
|
| 117,720 |
|
| 124,776 |
| ||||
FF&E reserves (3) | 262 |
|
| 19,288 |
|
| 10,884 |
|
| 56,673 |
| ||||
Hotel operating expenses | 208,336 |
|
| 405,207 |
|
| 736,541 |
|
| 1,178,356 |
| ||||
|
|
|
|
|
|
|
| ||||||||
Hotel EBITDA | $ | (6,289) |
|
| $ | 134,528 |
|
| $ | (24,218) |
|
| $ | 402,079 |
|
Hotel EBITDA Margin | (3.1) | % |
| 24.9 | % |
| (3.4) | % |
| 25.4 | % | ||||
|
|
|
|
|
|
|
| ||||||||
Hotel operating revenues (GAAP) (1) | 199,719 |
|
| 525,290 |
|
| 700,578 |
|
| 1,521,368 |
| ||||
Add: hotel revenues of leased hotels (1) | 2,328 |
|
| 14,445 |
|
| 11,745 |
|
| 59,067 |
| ||||
Hotel operating revenues | $ | 202,047 |
|
| $ | 539,735 |
|
| $ | 712,323 |
|
| $ | 1,580,435 |
|
|
|
|
|
|
|
|
| ||||||||
Hotel operating expenses (GAAP) (1) | $ | 174,801 |
|
| $ | 377,895 |
|
| $ | 492,906 |
|
| $ | 1,076,011 |
|
Add (Less): |
|
|
|
|
|
|
| ||||||||
Reduction for security deposit and guaranty fundings, net (1) | 30,474 |
|
| 1 |
|
| 222,134 |
|
| 13,256 |
| ||||
Hotel operating expenses of leased hotels | 2,178 |
|
| 14,102 |
|
| 8,848 |
|
| 49,888 |
| ||||
Management and incentive management fees paid from cash flows in excess from minimum returns and rents | — |
|
| (5,216) |
|
| — |
|
| (14,106) |
| ||||
FF&E reserves from managed hotels operations (3) | 262 |
|
| 18,425 |
|
| 11,205 |
|
| 53,307 |
| ||||
Other (14) | 621 |
|
| — |
|
| 1,448 |
|
| — |
| ||||
Hotel operating expenses | $ | 208,336 |
|
| $ | 405,207 |
|
| $ | 736,541 |
|
| $ | 1,178,356 |
|
See Notes
Warning Concerning Forward-Looking Statements
This press release contains statements that constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other securities laws. Whenever SVC uses words such as “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,” “will,” “may” and negatives or derivatives of these or similar expressions, SVC is making forward-looking statements. These forward-looking statements are based upon SVC’s present intent, beliefs or expectations, but forward-looking statements are not guaranteed to occur and may not occur. Actual results may differ materially from those contained in or implied by SVC’s forward-looking statements. Forward-looking statements involve known and unknown risks, uncertainties and other factors, some of which are beyond SVC’s control. For example:
The information contained in SVC’s filings with the SEC, including under the caption “Risk Factors” in SVC’s periodic reports, or incorporated therein, identifies other important factors that could cause differences from SVC’s forward-looking statements. SVC’s filings with the SEC are available on the SEC’s website at www.sec.gov.
You should not place undue reliance upon forward-looking statements.
Except as required by law, SVC does not intend to update or change any forward-looking statements as a result of new information, future events or otherwise.
A Maryland Real Estate Investment Trust with transferable shares of beneficial interest listed on the Nasdaq. No shareholder, Trustee or officer is personally liable for any act or obligation of the Trust.
View source version on businesswire.com: https://www.businesswire.com/news/home/20201109005268/en/
Kristin Brown, Director, Investor Relations (617) 796-8232
Source: Service Properties Trust