MHI Hospitality Corporation (NASDAQ: MDH) Third Quarter 2012 Total Revenue Up 0.8%

2012-11-06
  • Send
  • PDF
  • Print
  • Bookmark
  • Text Size:
  •  Repost This Article
  • The Company generated adjusted EBITDA of approximately $4.4 million during the third quarter 2012, an increase of 20.3 percent or approximately $0.7 million over the third quarter 2011.

    MHI Hospitality Corporation (NASDAQ: MDH), a self-managed and self-administered lodging real estate investment trust (a “REIT”), reported its consolidated results for the third quarter ended September 30, 2012. The Company’s results include the following*:

             
    Three months ended Nine months ended
    September 30, 2012     September 30, 2011 September 30, 2012 September 30, 2011
    ($ in thousands except per share data)
     
    Total Revenue $ 21,771 $ 20,015 $ 66,909 $ 61,680
    Net loss attributable to the Company (1,615 ) (1,117 ) (5,563 ) (2,289 )
     
    EBITDA 2,767 3,641 11,183 12,951
    Adjusted EBITDA 4,432 3,685 15,570 13,401
    Hotel EBITDA 5,187 4,206 17,349 14,659
     
    FFO 190 859 (240 ) 3,814
    Adjusted FFO 1,882 827 7,324 4,955
     
    Net loss per diluted share attributable to the Company $ (0.15 ) $ (0.11 ) $ (0.53 ) $ (0.23 )
    FFO per share and unit 0.01 0.07 (0.02 ) 0.29
    Adjusted FFO per share and unit 0.15 0.06 0.56 0.38
     

    (*) Earnings before interest, taxes, depreciation and amortization (“EBITDA”), adjusted EBITDA, hotel EBITDA, funds from operations (“FFO”), adjusted FFO, FFO per share and unit and adjusted FFO per share and unit are non-GAAP financial measures. See further discussion of these non-GAAP measures, including definitions related thereto, and reconciliations to net income (loss) later in this press release. All references in this release to the “Company”, “MHI”, “we”, “us” and “our” refer to MHI Hospitality Corporation, its operating partnership and its subsidiaries and predecessors, unless the context otherwise requires or where otherwise indicated.

    HIGHLIGHTS:

    • Common Dividends. As previously reported on October 23, 2012, the Company announced a quarterly dividend (distribution) on its common stock of $0.03 per share (and unit), payable on January 11, 2013 to stockholders (and unitholders) of record as of December 14, 2012.
    • RevPAR. Room revenue per available room (“RevPAR”) for the Company’s wholly-owned properties during the third quarter 2012 increased 10.0 percent over the third quarter 2011 to $80.15 as a result of a 3.6 percent increase in occupancy and a 6.2 percent increase in average daily rate (“ADR”).
    • Hotel EBITDA. The Company generated hotel EBITDA of approximately $5.2 million during the third quarter 2012, an increase of 23.3 percent or approximately $1.0 million over the third quarter 2011. Hotel EBITDA margin increased 275 basis points to 24.0 percent compared to the same period in 2011.
    • Adjusted EBITDA. The Company generated adjusted EBITDA of approximately $4.4 million during the third quarter 2012, an increase of 20.3 percent or approximately $0.7 million over the third quarter 2011.
    • Adjusted FFO. The Company generated adjusted FFO of approximately $1.9 million during the third quarter 2012, an increase of 127.7 percent or approximately $1.1 million over the third quarter 2011.

    Andrew M. Sims, Chairman and Chief Executive Officer of MHI Hospitality Corporation, commented, “Our strong operating performance continued in the third quarter with robust year-over-year increases in RevPAR, Hotel EBITDA and Adjusted EBITDA. We more than doubled Adjusted FFO from the prior year’s third quarter, representing a 127.7% increase. We continued the process of restructuring our balance sheet by securing a new loan on our Jacksonville property with favorable terms. Overall, we had a very strong quarter.”

    Financing Transactions

    On July 10, 2012, the Company obtained a $14.3 million mortgage with Fifth Third Bank on the Crowne Plaza Jacksonville Riverfront hotel property. The mortgage carries an interest rate of LIBOR plus additional interest of 3.00% and amortizes on a 25-year schedule. The maturity date is July 10, 2015, but may be extended for an additional year pursuant to certain terms and conditions. The mortgage also contains an “earn-out” feature which allows for an additional $3.0 million in proceeds to be funded during its term, contingent upon satisfaction of certain debt service coverage and loan-to-value covenants. Proceeds of the mortgage were used to repay the existing mortgage indebtedness and to pay closing costs.

    Balance Sheet/Liquidity

    At September 30, 2012, the Company had approximately $11.2 million of available cash and cash equivalents, of which approximately $2.8 million is reserved for real estate taxes, capital improvements and certain other expenses or otherwise restricted. The Company had approximately $154.9 million in outstanding debt at a weighted average interest rate of approximately 5.62%. At September 30, 2012, the Company also had $7.0 million of availability under its existing Note Agreement with Essex Equity High Income Joint Investment Vehicle, LLC.

    2012 Outlook

    The Company is updating its previous guidance for 2012 accounting for current and expected performance within its portfolio as well as holding period gains and losses related to the warrant issued in its preferred equity financing. The guidance is predicated on continued strengthening of the economy and expected improvements in hotel lodging industry fundamentals and is based on estimates of occupancy and average daily rates that are consistent with most recent calendar year 2012 forecasts by Smith Travel Research for the market segments in which the Company operates.

    The table below reflects the Company’s updated projections, within a range, of various financial measures for 2012:

         
    Low Range High Range
    Y/E Dec 31, 2012 Y/E Dec 31, 2012
    ($ in thousands except per share data)
    Total Revenue $ 84,500 $ 86,700
    Net loss (8,495 ) (8,220 )
     
    EBITDA 14,925 15,345
    Adjusted EBITDA 19,475 20,095
    Hotel EBITDA 21,635 22,245
     
    FFO 800 1,075
    Adjusted FFO 8,467 9,137
     
    Net loss per share attributable to the Company $ (0.65 ) $ (0.63 )
    FFO per share and unit 0.06 0.08
    Adjusted FFO per share and unit 0.65 0.70
     

    About MHI Hospitality Corporation

    MHI Hospitality Corporation is a self-managed and self-administered lodging REIT focused on the acquisition, renovation, upbranding and repositioning of upscale to upper upscale full-service hotels in the Mid-Atlantic and Southern United States. Currently, the Company’s portfolio consists of investments in ten hotel properties, nine of which are wholly-owned and comprise 2,113 rooms. All of the Company’s wholly-owned properties operate under the Hilton Worldwide, InterContinental Hotels Group and Starwood Hotels and Resorts brands. The Company has a 25.0 percent interest in the Crowne Plaza Hollywood Beach Resort. MHI Hospitality Corporation was organized in 2004 and is headquartered in Williamsburg, Virginia.

     
    MHI HOSPITALITY CORPORATION
    CONSOLIDATED BALANCE SHEETS
           
    September 30, 2012 December 31, 2011
    (unaudited) (audited)
    ASSETS

    Investment in hotel properties, net

    $

    177,393,787

    $ 181,469,432
    Investment in joint venture 8,732,046

     

    8,966,795
    Cash and cash equivalents 8,475,187 4,409,959
    Restricted cash 2,751,035 2,690,391
    Accounts receivable, net 2,454,879 1,702,616
    Accounts receivable-affiliate 7,345 24,880
    Prepaid expenses, inventory and other assets 2,141,685 1,877,456
    Notes receivable, net 100,000 100,000
    Shell Island sublease, net 540,441 720,588
    Deferred income taxes 2,866,898 4,061,749
    Deferred financing costs, net   2,573,758     3,275,580  
     
    TOTAL ASSETS $ 208,037,061   $ 209,299,446  
     
    LIABILITIES
    Line of credit $ $ 25,537,290
    Mortgage debt 136,634,050 94,157,825
    Loans payable 4,150,220 9,275,220
    Series A Cumulative Redeemable Preferred Stock, par value $0.01, 27,650 shares authorized, 14,156 and 25,354 shares issued and outstanding at September 30, 2012 and December 31, 2011, respectively 14,156,482 25,353,698
    Accounts payable and accrued liabilities 8,537,009 7,437,246
    Advance deposits 1,055,231 453,077
    Dividends and distributions payable 389,179 258,772
    Warrant derivative liability   7,287,725     2,943,075  
     
    TOTAL LIABILITIES   172,209,896     165,416,203  
     
    Commitments and contingencies
     
    EQUITY
    MHI Hospitality Corporation stockholders’ equity

    Preferred stock, par value $0.01; 972,350 shares authorized, 0 shares issued and outstanding at September 30, 2012 and December 31, 2011, respectively

    Common stock, par value $0.01; 49,000,000 shares authorized; 9,999,786 shares and 9,953,786 shares issued and outstanding at September 30, 2012 and December 31, 2011, respectively 99,998 99,538
    Additional paid in capital 57,020,979 56,911,039
    Distributions in excess of retained earnings   (28,337,753 )   (22,074,739 )
    Total MHI Hospitality Corporation stockholders’ equity 28,783,224 34,935,838
    Noncontrolling interest   7,043,941     8,947,405  
    TOTAL EQUITY   35,827,165     43,883,243  
     
    TOTAL LIABILITIES AND EQUITY $ 208,037,061   $ 209,299,446  
     
     
    MHI HOSPITALITY CORPORATION
    CONSOLIDATED STATEMENTS OF OPERATIONS
    (unaudited)
             
    Three months ended September 30, Nine months ended September 30,
    2012     2011 2012     2011
    REVENUE
    Rooms department $ 15,580,600 $ 14,154,271 $ 47,281,173 $ 43,223,226
    Food and beverage department 5,071,821 4,656,014 16,247,828 14,991,087
    Other operating departments   1,118,792     1,204,901     3,379,880     3,466,164  
     
    Total revenue 21,771,213 20,015,186 66,908,881 61,680,477
     
    EXPENSES
    Hotel operating expenses
    Rooms department 4,383,150 4,078,235 12,803,795 12,048,335
    Food and beverage department 3,456,698 3,266,031 10,812,234 10,102,863
    Other operating departments 125,023 157,839 365,961 420,580
    Indirect   8,484,381     8,152,905     25,127,080     23,942,063  
     
    Total hotel operating expenses 16,449,252 15,655,010 49,109,070 46,513,841
     
    Depreciation and amortization 2,150,007 2,187,541 6,525,561 6,460,928
    Corporate general and administrative   978,473     1,348,792     3,073,008     3,154,412  
     
    Total operating expenses 19,577,732 19,191,343 58,707,639 56,129,181
           
    NET OPERATING INCOME 2,193,481 823,843 8,201,242 5,551,296
     
    Other income (expense)
    Interest expense (2,442,620 ) (2,747,284 ) (10,014,982 ) (8,052,832 )
    Interest income 4,133 4,281 11,985 11,819
    Equity income (loss) in joint venture (162,463 ) (283,539 ) 15,251 (161,083 )
    Unrealized gain (loss) on warrant derivative (1,659,750 ) 646,000 (4,344,650 ) 266,000
    Unrealized gain on hedging activities 72,649
    Gain (loss) on disposal of assets       (9,894 )       2,361  
     
    Net income (loss) before taxes (2,067,219 ) (1,566,593 ) (6,131,154 ) (2,309,790 )
    Income tax benefit (provision)   (27,979 )   71,692     (1,090,700 )   (765,083 )
     
    Net loss (2,095,198 ) (1,494,901 ) (7,221,854 ) (3,074,873 )
    Add: Net loss attributable to the noncontrolling interest   480,178     377,859     1,658,825     785,948  
     
    Net loss attributable to the Company $ (1,615,020 ) $ (1,117,042 ) $ (5,563,029 ) $ (2,288,925 )
     
    Net loss per share attributable to the Company
    Basic $ (0.16 ) $ (0.12 ) $ (0.56 ) $ (0.24 )
    Diluted $ (0.15 ) $ (0.11 ) $ (0.53 ) $ (0.23 )
    Weighted average number of shares outstanding

    Basic

    9,999,786 9,701,786 9,994,246 9,627,006
    Diluted 10,801,390 9,802,378 10,603,240 9,792,440
     

    MHI HOSPITALITY CORPORATION

    KEY OPERATING METRICS

    (unaudited)

    The following tables illustrate the key operating metrics for the three months and nine months ended September 30, 2012 and 2011, respectively, for the Company’s wholly-owned properties during each respective reporting period (“consolidated” properties). The tables exclude performance data for the Crowne Plaza Hollywood Beach Resort hotel property, which was acquired through a joint venture in August 2007 and in which the Company has a 25.0% indirect interest.

       

    Consolidated Properties

    Three Months Ended September 30,
    2012     2011   Variance
    Occupancy 71.0 % 68.6 % 3.6 %
    ADR $ 112.81 $ 106.23 6.2 %
    RevPAR $ 80.15 $ 72.88 10.0 %
     
     

    Consolidated Properties

    Nine Months Ended September 30,
    2012   2011     Variance
    Occupancy 71.2 % 68.2 % 4.3 %
    ADR $ 114.73 $ 109.97 4.3 %
    RevPAR $ 81.67 $ 75.02 8.9 %
     
     
    MHI HOSPITALITY CORPORATION
    RECONCILIATION OF NET INCOME (LOSS) TO
    FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Hotel EBITDA
    (unaudited)
               
    Three months ended September 30,   Nine months ended September 30,
    2012   2011

    2012

      2011
     
    Net loss attributable to the Company $ (1,615,020 ) $ (1,117,042 ) $ (5,563,029 ) $ (2,288,925 )
    Noncontrolling interest (480,178 ) (377,859 ) (1,658,825 ) (785,948 )
    Depreciation and amortization 2,150,007 2,187,541 6,525,561 6,460,928
    Equity in depreciation and amortization of joint venture 135,671 156,123 456,413 430,150
    (Gain)/loss on disposal of assets       9,894         (2,361 )
     
    FFO $ 190,480 $ 858,657 $ (239,880 ) $ 3,813,844
    Unrealized loss on hedging activities(1) 5,308 106,885 42,435 133,055
    Unrealized (gain)/loss on warrant derivative 1,659,750 (646,000 ) 4,344,650 (266,000 )
    (Increase)/decrease in deferred income taxes 26,540 (75,693 ) 1,194,851 691,481
    Aborted offering costs 582,850 582,850
    Loss on early extinguishment of debt(2)           1,982,184      
     
    Adjusted FFO $ 1,882,078   $ 826,699   $ 7,324,240   $ 4,955,230  
     
    Weighted average shares outstanding 9,999,786 9,701,786 9,994,246 9,627,006
    Weighted average units outstanding   2,974,861     3,239,439     2,980,153     3,305,574  
     
    Weighted average shares and units   12,974,647     12,941,225     12,974,399     12,932,580  
     
    FFO per share and unit $ 0.01   $ 0.07   $ (0.02 ) $ 0.29  
     
    Adjusted FFO per share and unit $ 0.15   $ 0.06   $ 0.56   $ 0.38  
     
     
    Three months ended September 30, Nine months ended September 30,
    2012 2011 2012 2011
     
    Net loss attributable to the Company $ (1,615,020 ) $ (1,117,042 ) $ (5,563, 029 ) $ (2,288,925 )
    Noncontrolling interest (480,178 ) (377,859 ) (1,658,825 ) (785,948 )
    Interest expense 2,442,620 2,747,284 10,014,982 8,052,832
    Interest income (4,133 ) (4,281 ) (11,985 ) (11,819 )
    Income tax provision 27,979 (71,692 ) 1,090,700 765,083
    Depreciation and amortization 2,150,007 2,187,541 6,525,561 6,460,928
    Equity in interest expense and depreciation and amortization of joint venture 245,711 267,058 785,349 761,383
    (Gain)/loss on disposal of assets       9,894         (2,361 )
     
    EBITDA 2,766,986 3,640,903 11,182,753 12,951,173
    Unrealized loss on hedging activities(1) 5,308 106,885 42,435 133,055
    Unrealized (gain)/loss on warrant derivative 1,659,750 (646,000 ) 4,344,650 (266,000 )
    Aborted offering costs       582,850         582,850  
     
    Adjusted EBITDA 4,432,044 3,684,638 15,569,838 13,401,078
    Corporate general and administrative 978,473 765,942 3,073,008 2,571,562
    Equity in adjusted EBITDA of joint venture (88,557 ) (90,404 ) (843,036 ) (806,004 )
    Net lease rental income (87,500 ) (111,250 ) (262,500 ) (333,750 )
    Other fee income   (46,977 )   (43,108 )   (188,501 )   (173,571 )
     
    Hotel EBITDA $ 5,187,483   $ 4,205,818   $ 17,348,809   $ 14,659,315  
     
     

    (1) Includes equity in unrealized loss on hedging activities of joint venture.

    (2) Reflected in interest expense for the periods presented above.

     

    Non-GAAP Financial Measures

    The Company considers the non-GAAP measures of FFO (including FFO per share), EBITDA and hotel EBITDA to be key supplemental measures of the Company’s performance and should be considered along with, not alternatives to, net income (loss) as a measure of the Company’s performance. These measures do not represent cash generated from operating activities determined by GAAP or amounts available for the Company’s discretionary use and should not be considered alternative measures of net income, cash flows from operations or any other operating performance measure prescribed by GAAP.

    FFO

    Industry analysts and investors use Funds from Operations, FFO, as a supplemental operating performance measure of an equity REIT. FFO is calculated in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”). FFO, as defined by NAREIT, represents net income or loss determined in accordance with GAAP, excluding extraordinary items as defined under GAAP and gains or losses from sales of previously depreciated operating real estate assets, plus certain non-cash items such as real estate asset depreciation and amortization, and after adjustment for any noncontrolling interest from unconsolidated partnerships and joint ventures. Historical cost accounting for real estate assets in accordance with GAAP 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, many investors and analysts have considered the presentation of operating results for real estate companies that use historical cost accounting to be insufficient by itself.

    The Company considers FFO to be a useful measure of adjusted net income (loss) for reviewing comparative operating and financial performance because we believe FFO is most directly comparable to net income (loss), which remains the primary measure of performance, because by excluding gains or losses related to sales of previously depreciated operating real estate assets and excluding real estate asset depreciation and amortization, FFO assists in comparing the operating performance of a company’s real estate between periods or as compared to different companies. Although FFO is intended to be a REIT industry standard, other companies may not calculate FFO in the same manner as we do, and investors should not assume that FFO as reported by us is comparable to FFO as reported by other REITs.

    EBITDA

    The Company believes that excluding the effect of non-operating expenses and non-cash charges, and the portion of those items related to unconsolidated entities, all of which are also based on historical cost accounting and may be of limited significance in evaluating current performance, can help eliminate the accounting effects of depreciation and financing decisions and facilitate comparisons of core operating profitability between periods and between REITs, even though EBITDA also does not represent an amount that accrued directly to shareholders.

    Hotel EBITDA

    The Company believes that excluding the effect of corporate-level expenses and non-cash items, and the portion of these items that relate to unconsolidated entities, provides a more complete understanding of the operating results over which individual hotels and operators have direct control. We believe property-level results provide investors with supplemental information on the on-going operational performance of our hotels and the effectiveness of third-party management companies operating our business on a property-level basis. The Company previously reported Hotel EBITDA as Adjusted Operating Income.

    Adjusted FFO and Adjusted EBITDA

    The Company presents adjusted FFO, including adjusted FFO per share and unit, and adjusted EBITDA, which adjusts for certain additional items including any unrealized gain (loss) on its hedging instruments or warrant derivative, impairment losses, losses on early extinguishment of debt, aborted offering costs, costs associated with the departure of executive officers and acquisition transaction costs. The Company excludes these items as it believes it allows for meaningful comparisons between periods and among other REITs and is more indicative of the on-going performance of its business and assets. The Company’s calculation of adjusted FFO and adjusted EBITDA may be different from similar measures calculated by other REITs.



    Logos, product and company names mentioned are the property of their respective owners.

  • Send
  • PDF
  • Print
  • Bookmark
  • Go Back
  • Text Size:

  • comments powered by Disqus
    Ads by Nevistas

    Newsletters
    Hotel
    Industry News
     
    Hospitality
    Newsletter
     
    Hospitality
    Trends
     
    Hospitality
    Technology
     
    Your Email Address
     
    Advertise Here