Park Hotels & Resorts Inc. Reports Third Quarter 2018 Results
TYSONS, Va.--(BUSINESS WIRE)--
Third Quarter 2018 Highlights
- Comparable RevPAR was
$175.38 , an increase of 2.6% from the same period in 2017; - Comparable RevPAR increased 3.2% from the same period in 2017 excluding disruption from weather-related events and the labor strike in
Chicago ; - Net income was
$55 million and net income attributable to stockholders was$52 million ; - Adjusted EBITDA was
$168 million ; - Adjusted FFO attributable to stockholders was
$132 million ; - Diluted earnings per share was
$0.26 ; - Diluted Adjusted FFO per share was
$0.65 ; and -
Comparable Hotel Adjusted EBITDA margin was 27.7%, an increase of 10 bps from the same period in 2017.
Selected Statistical and Financial Information
(unaudited, amounts in millions, except per share data, Comparable RevPAR and Comparable ADR)
| Three Months Ended |
Nine Months Ended |
|||||||||||||||||||||
| 2018 | 2017 | Change(1) | 2018 | 2017 | Change(1) | |||||||||||||||||
| Comparable RevPAR | $ | 175.38 | $ | 170.96 | 2.6 | % | $ | 175.54 | $ | 170.91 | 2.7 | % | ||||||||||
| Comparable Occupancy | 83.8 | % | 83.6 | % | 0.2 | % pts | 82.8 | % | 82.4 | % | 0.4 | % pts | ||||||||||
| Comparable ADR | $ | 209.19 | $ | 204.45 | 2.3 | % | $ | 211.91 | $ | 207.36 | 2.2 | % | ||||||||||
| Net income(2) | $ | 55 | $ | 105 | (47.6 | )% | $ | 422 | $ | 2,570 | NM(3) | |||||||||||
| Net income attributable to stockholders(2) | $ | 52 | $ | 103 | (49.5 | )% | $ | 418 | $ | 2,565 | NM(3) | |||||||||||
| Adjusted EBITDA | $ | 168 | $ | 183 | (8.2 | )% | $ | 570 | $ | 577 | (1.2 | )% | ||||||||||
| |
$ | 166 | $ | 162 | 2.1 | % | $ | 540 | $ | 514 | 5.1 | % | ||||||||||
| |
27.7 | % | 27.6 | % | 10 | bps | 29.0 | % | 28.4 | % | 60 | bps | ||||||||||
| Adjusted FFO attributable to stockholders | $ | 132 | $ | 141 | (6.4 | )% | $ | 456 | $ | 452 | 0.9 | % | ||||||||||
| Earnings per share - Diluted(1)(2) | $ | 0.26 | $ | 0.48 | (45.8 | )% | $ | 2.04 | $ | 11.94 | (82.9 | )% | ||||||||||
| Adjusted FFO per share - Diluted(1) | $ | 0.65 | $ | 0.66 | (1.5 | )% | $ | 2.23 | $ | 2.11 | 5.7 | % | ||||||||||
| Weighted average shares outstanding - Diluted | 201 | 215 | (14 | ) | 205 | 214 | (9 | ) | ||||||||||||||
|
__________________ |
||
| (1) | Amounts are calculated based on unrounded numbers. | |
| (2) | The three and nine months ended |
|
| (3) | Percentage change is not meaningful. | |
Top 10 Hotels
RevPAR at Park’s Top 10 Hotels, which account for approximately 65% of third quarter
-
Hilton San Francisco Union Square / Parc 55 San Francisco – aHilton Hotel : Combined RevPAR increased 5.8% for the quarter and 6.1% year-to-date from increases in group business of 11% for the quarter and 13% year-to-date coupled with an increase in contract business.Hotel Adjusted EBITDA margins for the two hotels collectively improved approximately 160 basis points during the quarter and 190 basis points year-to-date; -
Hilton Chicago : Despite the labor strike in September, RevPAR increased 8.6% during the quarter and 6.3% year-to-date, from increases in both group and transient business. Excluding the impact of the labor strike, RevPAR at the hotel would have increased 11.6% during the quarter; -
Hilton Hawaiian Village Waikiki Beach Resort : RevPAR growth was 0.2% for the quarter, which was impacted byHurricane Lane and other storms that caused a decline in occupancy that mostly offset the growth. Year-to-date RevPAR increased 1.4% as a result of increased group business in the first half of the year; -
Hilton New Orleans Riverside : RevPAR growth was 0.4% for the quarter and 2.1% year-to-date from an increase in contract business in the third quarter and an increase in transient business year-to-date. Despite the relatively flat RevPAR growth during the quarter,Hotel Adjusted EBITDA margins increased 220 basis points; - New York
Hilton Midtown : RevPAR decreased 0.3% for the quarter primarily due to a decline in group business from weak city-wide demand. Despite the decrease in the quarter, RevPAR increased 1.5% year-to-date benefitting from an increase in group business during the second quarter; -
Hilton Orlando Bonnet Creek /Waldorf Astoria Orlando : Combined RevPAR decreased 5.7% for the quarter and increased 0.4% year-to-date. The decrease in the quarter resulted from a decline in occupancy as the hotels benefited from significant demand inSeptember 2017 from those displaced by Hurricane Irma; -
Casa Marina , AWaldorf Astoria Resort : RevPAR increased 7.2% during the quarter and 0.5% year-to-date. The increase during the quarter is primarily attributed to the hotel being closed during a portion ofSeptember 2017 following Hurricane Irma; and -
Hilton Waikoloa Village : RevPAR decreased by 9.2% for the quarter due to continued disruption caused by the eruption of theKilauea volcano,Hurricane Lane and other storms. RevPAR increased 3.0% year-to-date, benefitting from increases in both group and transient rates in the first half of the year.
Comparable RevPAR increased 2.6% for the quarter and 2.7% year-to-date primarily due to a 2.3% and 2.2% increase in rate, respectively, as compared to the same periods in 2017. For rooms revenue during the third quarter, transient increased 1.3%, group decreased 0.2% and contract increased 24.5% as compared to the same period in 2017. For rooms revenue year-to-date, transient decreased 0.7%, group increased 5.4% and contract increased 23.6% as compared to the same period in 2017.
The overall increase in comparable RevPAR for both the quarter and year-to-date was primarily a result of increases in group business at Park’s
The overall increase in comparable RevPAR for both periods was partially offset by a decline in RevPAR at Park’s Orlando hotels attributable to a decrease in transient demand in the market during the third quarter, coupled with challenging year-over-year comparisons related to the significant increase in business in
Insurance Update
In
Park expects that insurance proceeds, excluding any applicable insurance deductibles, will be sufficient to cover a significant portion of the property damage to the hotels and loss of business. To date, Park has received
Balance Sheet and Liquidity
Park had the following debt outstanding as of
|
(unaudited, dollars in millions) |
|||||||||||
| Debt | Collateral | Interest Rate | Maturity Date |
As of |
|||||||
| Fixed Rate Debt | |||||||||||
| Mortgage loan | |
3.55% | |
$ | 12 | ||||||
|
Commercial mortgage-backed securities loan |
|
4.11% | |
725 | |||||||
|
Commercial mortgage-backed securities loan |
|
4.20% | |
1,275 | |||||||
| Mortgage loan | |
4.17% | |
165 | |||||||
| Capital lease obligations | 3.07% | 2021 to 2022 | 1 | ||||||||
| Total Fixed Rate Debt | 4.16%(1) | 2,178 | |||||||||
| Variable Rate Debt | |||||||||||
| Revolving credit facility(2) | Unsecured | L + 1.50% | |
— | |||||||
| Term loan | Unsecured | L + 1.45% | |
750 | |||||||
| Mortgage loan | |
L + 2.25% | |
30 | |||||||
| Total Variable Rate Debt | 3.74%(1) | 780 | |||||||||
| Less: unamortized deferred financing costs and discount | (10 | ) | |||||||||
| Total Debt(4) | 4.05%(1) | $ | 2,948 | ||||||||
|
__________________ |
||
| (1) | Calculated on a weighted average basis. | |
| (2) | |
|
| (3) | Assumes the exercise of all extensions that are exercisable solely at Park’s option. | |
| (4) | Excludes |
|
Total cash and cash equivalents were
Capital Investments
Excluding the redevelopment of the
-
Hilton Hawaiian Village Waikiki Beach Resort :$4 million primarily on exterior renovations; -
Hilton Boston Logan Airport :$3 million primarily on phase one of guest room renovations; -
Hilton Waikoloa Village :$3 million primarily on restaurant and pool renovations; - New York
Hilton Midtown :$2 million primarily on phase four of guest room and premium suites renovations; -
Hilton San Francisco Union Square :$2 million primarily on final phase of guest room renovations; -
Hilton New Orleans Riverside :$2 million primarily on renovations to meeting rooms; and -
Hilton Short Hills :$1 million primarily on renovations to add 10 new rooms to the property, new bathrooms and soft goods.
Dividends
Park declared a third quarter 2018 cash dividend of
Park plans to declare its fourth quarter dividend before the end of 2018 and currently expects such dividend to be in the range of
Full Year 2018 Outlook
Park has narrowed its 2018 guidance that was previously provided on
| (unaudited, dollars in millions, except per share amounts) | |||||||||||||||||||||||
| 2018 Outlook as of | 2018 Outlook as of | Change at | |||||||||||||||||||||
| |
|
Midpoint | |||||||||||||||||||||
| Metric | Low | High | Low | High | |||||||||||||||||||
| Comparable RevPAR Growth | 2.4 | % | 2.9 | % | 2.0 | % | 3.0 | % | 0.15 | % | |||||||||||||
| Net income | $ | 476 | $ | 493 | $ | 465 | $ | 493 | $ | 5.5 | |||||||||||||
| Net income attributable to stockholders | $ | 471 | $ | 489 | $ | 461 | $ | 486 | $ | 6.5 | |||||||||||||
| Diluted earnings per share(1) | $ | 2.31 | $ | 2.39 | $ | 2.26 | $ | 2.38 | $ | 0.03 | |||||||||||||
| Adjusted EBITDA | $ | 735 | $ | 755 | $ | 730 | $ | 760 | $ | — | |||||||||||||
| |
25 | bps | 55 | bps | — | bps | 60 | bps | 10 | bps | |||||||||||||
| Adjusted FFO per share - Diluted(1) | $ | 2.86 | $ | 2.94 | $ | 2.84 | $ | 2.96 | $ | — | |||||||||||||
| . | |||||||||||||||||||||||
|
__________________ |
||
| (1) | Per share amounts are calculated based on unrounded numbers. | |
Full year 2018 guidance is based in part on the following assumptions:
- General and administrative expenses are projected to be
$44 million , excluding$16 million of non-cash share-based compensation expense and$4 million of transition expense; - Fully diluted weighted average shares are expected to be 204.1 million;
- Includes
$8 million of Adjusted EBITDA from theCaribe Hilton representing a full year of operations, for which Park expects to be covered by business interruption insurance resulting from the hotel being closed for most of 2018 following the damage caused by Hurricane Maria; and - Excludes potential future acquisitions and dispositions, which could result in a material change to Park’s outlook.
Supplemental Disclosures
In conjunction with this release, Park has furnished a financial supplement with additional disclosures on its website. Visit www.pkhotelsandresorts.com for more information. Park has no obligation to update any of the information provided to conform to actual results or changes in Park’s portfolio, capital structure or future expectations.
Conference Call
Park will host a conference call for investors and other interested parties to discuss third quarter 2018 results on
Participants may listen to the live webcast by logging onto the Investors section of the website at www.pkhotelsandresorts.com. Alternatively, participants may listen to the live call by dialing (877) 451-6152 in
A replay and transcript of the webcast will be available within 24 hours after the live event on the Investors section of Park’s website.
Forward-Looking Statements
This press release contains 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. Forward-looking statements include, but are not limited to, statements related to Park’s current expectations regarding the performance of its business, financial results, liquidity and capital resources, the effects of competition and the effects of future legislation or regulations, the expected completion of anticipated acquisitions and dispositions, the declaration and payment of future dividends and other non-historical statements. Forward-looking statements include all statements that are not historical facts, and in some cases, can be identified by the use of forward-looking terminology such as the words “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “could,” “seeks,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates” or the negative version of these words or other comparable words.
Forward-looking statements involve risks, uncertainties and assumptions. Actual results may differ materially from those expressed in these forward-looking statements. You should not put undue reliance on any forward-looking statements and Park urges investors to carefully review the disclosures Park makes concerning risk and uncertainties in Item 1A: “Risk Factors” in Park’s Annual Report on Form 10-K for the year ended
Non-GAAP Financial Measures
Park presents certain non-GAAP financial measures in this press release, including NAREIT FFO attributable to stockholders Adjusted FFO attributable to stockholders, EBITDA, Adjusted EBITDA,
About Park
Park is the second largest publicly traded lodging REIT with a diverse portfolio of market-leading hotels and resorts with significant underlying real estate value. Park’s portfolio consists of 54 premium-branded hotels and resorts with over 32,000 rooms, a majority of which are located in prime
| |
||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
| (unaudited, in millions, except share and per share data) | ||||||||
| |
|
|||||||
| 2018 | 2017 | |||||||
| ASSETS | ||||||||
| Property and equipment, net | $ | 7,974 | $ | 8,311 | ||||
| Assets held for sale, net | — | 37 | ||||||
| Investments in affiliates | 53 | 84 | ||||||
| |
607 | 606 | ||||||
| Intangibles, net | 26 | 41 | ||||||
| Cash and cash equivalents | 399 | 364 | ||||||
| Restricted cash | 16 | 15 | ||||||
| Accounts receivable, net | 176 | 125 | ||||||
| Prepaid expenses | 62 | 48 | ||||||
| Other assets | 42 | 83 | ||||||
| TOTAL ASSETS | $ | 9,355 | $ | 9,714 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Liabilities | ||||||||
| Debt | $ | 2,948 | $ | 2,961 | ||||
| Accounts payable and accrued expenses | 198 | 215 | ||||||
| Due to hotel manager | 116 | 141 | ||||||
| Due to Hilton Grand Vacations | 135 | 138 | ||||||
| Deferred income tax liabilities | 32 | 65 | ||||||
| Other liabilities | 198 | 232 | ||||||
| Total liabilities | 3,627 | 3,752 | ||||||
| Stockholders' Equity | ||||||||
|
Common stock, par value |
2 | 2 | ||||||
| Additional paid-in capital | 3,585 | 3,825 | ||||||
| Retained earnings | 2,196 | 2,229 | ||||||
| Accumulated other comprehensive loss | (9 | ) | (45 | ) | ||||
| Total stockholders' equity | 5,774 | 6,011 | ||||||
| Noncontrolling interests | (46 | ) | (49 | ) | ||||
| Total equity | 5,728 | 5,962 | ||||||
| TOTAL LIABILITIES AND EQUITY | $ | 9,355 | $ | 9,714 | ||||
| |
||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
| (unaudited, in millions, except share and per share data) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| |
|
|||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Revenues | ||||||||||||||||
| Rooms | $ | 429 | $ | 460 | $ | 1,298 | $ | 1,361 | ||||||||
| Food and beverage | 144 | 160 | 532 | 552 | ||||||||||||
| Ancillary hotel | 60 | 50 | 168 | 145 | ||||||||||||
| Other | 19 | 18 | 53 | 47 | ||||||||||||
| Total revenues | 652 | 688 | 2,051 | 2,105 | ||||||||||||
| Operating expenses | ||||||||||||||||
| Rooms | 113 | 119 | 337 | 350 | ||||||||||||
| Food and beverage | 111 | 120 | 368 | 383 | ||||||||||||
| Other departmental and support | 157 | 162 | 468 | 492 | ||||||||||||
| Other property-level | 54 | 55 | 157 | 157 | ||||||||||||
| Management and franchise fees | 32 | 34 | 104 | 107 | ||||||||||||
| Casualty (gain) loss and impairment loss, net | (1 | ) | 2 | (1 | ) | 2 | ||||||||||
| Depreciation and amortization | 69 | 74 | 208 | 217 | ||||||||||||
| Corporate general and administrative | 16 | 15 | 47 | 45 | ||||||||||||
| Other | 19 | 18 | 54 | 46 | ||||||||||||
| Total expenses | 570 | 599 | 1,742 | 1,799 | ||||||||||||
| Gain on sales of assets, net | 2 | — | 98 | — | ||||||||||||
| Operating income | 84 | 89 | 407 | 306 | ||||||||||||
| Interest income | 2 | 1 | 4 | 2 | ||||||||||||
| Interest expense | (32 | ) | (32 | ) | (94 | ) | (93 | ) | ||||||||
| Equity in earnings from investments in affiliates | 4 | 6 | 16 | 18 | ||||||||||||
| Loss on foreign currency transactions | (1 | ) | (1 | ) | (4 | ) | (4 | ) | ||||||||
| Other (loss) gain, net | (2 | ) | (2 | ) | 106 | (3 | ) | |||||||||
| Income before income taxes | 55 | 61 | 435 | 226 | ||||||||||||
| Income tax benefit (expense) | — | 44 | (13 | ) | 2,344 | |||||||||||
| Net income | 55 | 105 | 422 | 2,570 | ||||||||||||
| Net income attributable to noncontrolling interests | (3 | ) | (2 | ) | (4 | ) | (5 | ) | ||||||||
| Net income attributable to stockholders | $ | 52 | $ | 103 | $ | 418 | $ | 2,565 | ||||||||
| Earnings per share: | ||||||||||||||||
| Earnings per share - Basic | $ | 0.26 | $ | 0.48 | $ | 2.04 | $ | 12.16 | ||||||||
| Earnings per share - Diluted | $ | 0.26 | $ | 0.48 | $ | 2.04 | $ | 11.94 | ||||||||
| Weighted average shares outstanding - Basic | 200 | 214 | 204 | 210 | ||||||||||||
| Weighted average shares outstanding - Diluted | 201 | 215 | 205 | 214 | ||||||||||||
| Dividends declared per common share | $ | 0.43 | $ | 0.43 | $ | 1.74 | $ | 1.29 | ||||||||
| |
||||||||||||||||
| NON-GAAP FINANCIAL MEASURES RECONCILIATIONS | ||||||||||||||||
| EBITDA AND ADJUSTED EBITDA | ||||||||||||||||
| (unaudited, in millions) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| |
|
|||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Net income | $ | 55 | $ | 105 | $ | 422 | $ | 2,570 | ||||||||
| Depreciation and amortization expense | 69 | 74 | 208 | 217 | ||||||||||||
| Interest income | (2 | ) | (1 | ) | (4 | ) | $ | (2 | ) | |||||||
| Interest expense | 32 | 32 | 94 | 93 | ||||||||||||
| Income tax (benefit) expense | — | (44 | ) | 13 | (2,344 | ) | ||||||||||
|
Interest expense, income tax and depreciation and amortization included in equity in earnings from investments in affiliates |
8 | 6 | 20 | 18 | ||||||||||||
| EBITDA | 162 | 172 | 753 | 552 | ||||||||||||
| Gain on sales of assets, net | (2 | ) | — | (98 | ) | — | ||||||||||
| Loss (gain) on sale of investments in affiliates(1) | 1 | — | (107 | ) | — | |||||||||||
| Loss on foreign currency transactions | 1 | 1 | 4 | 4 | ||||||||||||
| Transition expense | 1 | 3 | 3 | 5 | ||||||||||||
| Severance expense | 1 | — | 2 | — | ||||||||||||
| Share-based compensation expense | 4 | 3 | 12 | 10 | ||||||||||||
| Casualty (gain) loss and impairment loss, net | (1 | ) | 2 | (1 | ) | 2 | ||||||||||
| Other items | 1 | 2 | 2 | 4 | ||||||||||||
| Adjusted EBITDA | $ | 168 | $ | 183 | $ | 570 | $ | 577 | ||||||||
|
__________________ |
||
| (1) |
Included in other (loss) gain, net. |
|
| |
||||||||||||||||
| NON-GAAP FINANCIAL MEASURES RECONCILIATIONS | ||||||||||||||||
| COMPARABLE HOTEL ADJUSTED EBITDA AND COMPARABLE HOTEL ADJUSTED EBITDA MARGIN | ||||||||||||||||
| (unaudited, dollars in millions) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| |
|
|||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Adjusted EBITDA | $ | 168 | $ | 183 | $ | 570 | $ | 577 | ||||||||
| Less: Adjusted EBITDA from investments in affiliates | 10 | 11 | 36 | 35 | ||||||||||||
| Less: All other(1) | (13 | ) | (11 | ) | (39 | ) | (34 | ) | ||||||||
| |
171 | 183 | 573 | 576 | ||||||||||||
| Less: Adjusted EBITDA from non-comparable hotels | 5 | 21 | 33 | 62 | ||||||||||||
| |
$ | 166 | $ | 162 | $ | 540 | $ | 514 | ||||||||
|
__________________ |
||||||||||||||||
|
(1) Includes other revenues and other expenses, non-income taxes on REIT leases included in other property-level expenses and corporate general and administrative expenses. |
||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
|
|
|
|
||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Total Revenues | $ | 652 | $ | 688 | $ | 2,051 | $ | 2,105 | ||||||||
| Less: Other revenue | 19 | 18 | 53 | 47 | ||||||||||||
| Less: Revenues from non-comparable hotels(1) | 35 | 81 | 137 | 247 | ||||||||||||
| |
$ | 598 | $ | 589 | $ | 1,861 | $ | 1,811 | ||||||||
|
__________________ |
||||||||||||||||
|
(1) Includes revenues from Park's non-comparable hotels and rental revenues from office space and antenna leases located at our hotels. |
||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| |
|
|||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| |
$ | 598 | $ | 589 | $ | 1,861 | $ | 1,811 | ||||||||
| |
$ | 166 | $ | 162 | $ | 540 | $ | 514 | ||||||||
| |
27.7 | % | 27.6 | % | 29.0 | % | 28.4 | % | ||||||||
| |
||||||||||||||||
| NON-GAAP FINANCIAL MEASURES RECONCILIATIONS | ||||||||||||||||
| NAREIT FFO AND ADJUSTED FFO | ||||||||||||||||
| (unaudited, in millions, except per share data) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| |
|
|||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Net income attributable to stockholders | $ | 52 | $ | 103 | $ | 418 | $ | 2,565 | ||||||||
| Depreciation and amortization expense | 69 | 74 | 208 | 217 | ||||||||||||
|
Depreciation and amortization expense attributable to noncontrolling interests |
(1 | ) | (1 | ) | (3 | ) | (3 | ) | ||||||||
| Gain on sales of assets, net | (2 | ) | — | (98 | ) | — | ||||||||||
| Loss (gain) on sale of investments in affiliates(1) | 1 | — | (107 | ) | — | |||||||||||
| Equity investment adjustments: | ||||||||||||||||
| Equity in earnings from investments in affiliates | (4 | ) | (6 | ) | (16 | ) | (18 | ) | ||||||||
| Pro rata FFO of investments in affiliates | 8 | 8 | 28 | 26 | ||||||||||||
| NAREIT FFO attributable to stockholders | 123 | 178 | 430 | 2,787 | ||||||||||||
| Loss on foreign currency transactions | 1 | 1 | 4 | 4 | ||||||||||||
| Casualty (gain) loss, net | (1 | ) | 2 | (1 | ) | 2 | ||||||||||
| Transition expense | 1 | 3 | 3 | 5 | ||||||||||||
| Severance expense | 1 | — | 2 | — | ||||||||||||
| Share-based compensation expense | 4 | 3 | 12 | 10 | ||||||||||||
| Other items(2) | 3 | (46 | ) | 6 | (2,356 | ) | ||||||||||
| Adjusted FFO attributable to stockholders | $ | 132 | $ | 141 | $ | 456 | $ | 452 | ||||||||
| NAREIT FFO per share - Diluted(3) | $ | 0.61 | $ | 0.83 | $ | 2.10 | $ | 13.00 | ||||||||
| Adjusted FFO per share - Diluted(3) | $ | 0.65 | $ | 0.66 | $ | 2.23 | $ | 2.11 | ||||||||
| Weighted average shares outstanding - Diluted | 201 | 215 | 205 | 214 | ||||||||||||
|
__________________ |
||
| (1) |
Included in other (loss) gain, net. |
|
| (2) |
The three and nine months ended |
|
| (3) | Per share amounts are calculated based on unrounded numbers. | |
| |
||||||||
| NON-GAAP FINANCIAL MEASURES RECONCILIATIONS | ||||||||
| 2018 OUTLOOK – EBITDA AND ADJUSTED EBITDA | ||||||||
| (unaudited, in millions) | ||||||||
| Year Ending | ||||||||
| |
||||||||
| Low Case | High Case | |||||||
| Net income(1)(2) | $ | 476 | $ | 493 | ||||
| Depreciation and amortization expense | 280 | 280 | ||||||
| Interest income | (6 | ) | (6 | ) | ||||
| Interest expense | 127 | 127 | ||||||
| Income tax expense(1) | 10 | 13 | ||||||
|
Interest expense, income tax and depreciation and amortization included in equity in earnings from investments in affiliates |
25 | 25 | ||||||
| EBITDA(2) | 912 | 932 | ||||||
| Gain on sale of assets, net | (98 | ) | (98 | ) | ||||
| Gain on sale of investments in affiliates | (107 | ) | (107 | ) | ||||
| Loss on foreign currency transactions | 4 | 4 | ||||||
| Transition expense | 4 | 4 | ||||||
| Severance expense | 3 | 3 | ||||||
| Share-based compensation expense | 16 | 16 | ||||||
| Other items | 1 | 1 | ||||||
| Adjusted EBITDA | $ | 735 | $ | 755 | ||||
|
__________________ |
||
|
(1) |
Excludes deferred tax expense related to a potential sale of ancillary hotel furniture, fixtures, and equipment that may be sold in a like-kind exchange transaction expected to be recognized in the fourth quarter of 2018 as a result of completing Park’s assessment for the effect of The Tax Cuts and Jobs Act of 2017 and built-in gain tax on assets sold. | |
|
(2) |
Excludes gain on insurance proceeds in excess of losses incurred. | |
| |
||||||||
| NON-GAAP FINANCIAL MEASURES RECONCILIATIONS | ||||||||
| 2018 OUTLOOK – NAREIT FFO ATTRIBUTABLE TO STOCKHOLDERS AND | ||||||||
| ADJUSTED FFO ATTRIBUTABLE TO STOCKHOLDERS | ||||||||
| (unaudited, in millions except per share amounts) | ||||||||
| Year Ending | ||||||||
| |
||||||||
| Low Case | High Case | |||||||
| Net income attributable to stockholders(1)(2) | $ | 471 | $ | 489 | ||||
| Depreciation and amortization expense | 280 | 280 | ||||||
|
Depreciation and amortization expense attributable to noncontrolling interests |
(4 | ) | (4 | ) | ||||
| Gain on sale of assets, net | (98 | ) | (98 | ) | ||||
| Gain on sale of investments in affiliates | (107 | ) | (107 | ) | ||||
| Equity investment adjustments: | ||||||||
| Equity in earnings from investments in affiliates | (18 | ) | (18 | ) | ||||
| Pro rata FFO of equity investments | 33 | 33 | ||||||
| NAREIT FFO attributable to stockholders(1)(2) | 557 | 575 | ||||||
| Loss on foreign currency transactions | 4 | 4 | ||||||
| Transition expense | 4 | 4 | ||||||
| Severance expense | 3 | 3 | ||||||
| Share-based compensation expense | 16 | 16 | ||||||
| Adjusted FFO attributable to stockholders | $ | 584 | $ | 602 | ||||
| Adjusted FFO per share - Diluted(3) | $ | 2.86 | $ | 2.94 | ||||
| Weighted average diluted shares outstanding | 204.1 | 204.1 | ||||||
|
__________________ |
||
|
(1) |
Excludes deferred tax expense related to a potential sale of ancillary hotel furniture, fixtures, and equipment that may be sold in a like-kind exchange transaction expected to be recognized in the fourth quarter of 2018 as a result of completing Park’s assessment for the effect of The Tax Cuts and Jobs Act of 2017 and built-in gain tax on assets sold. |
|
|
(2) |
Excludes gain on insurance proceeds in excess of losses incurred. | |
| (3) | Per share amounts are calculated based on unrounded numbers. | |
DEFINITIONS
EBITDA, Adjusted EBITDA,
Earnings before interest expense, taxes and depreciation and amortization (“EBITDA”), presented herein, reflects net income excluding depreciation and amortization, interest income, interest expense, income taxes and interest expense, income tax and depreciation and amortization included in equity in earnings from investments in affiliates.
Adjusted EBITDA, presented herein, is calculated as EBITDA, as previously defined, further adjusted to exclude:
- Gains or losses on sales of assets for both consolidated and unconsolidated investments;
- Gains or losses on foreign currency transactions;
- Transition expense related to the Company’s establishment as an independent, publicly traded company;
- Transaction expense associated with the potential disposition of hotels or acquisition of a business;
- Severance expense;
- Share-based compensation expense;
- Casualty and impairment losses; and
- Other items that management believes are not representative of the Company’s current or future operating performance.
EBITDA, Adjusted EBITDA,
The Company believes that EBITDA, Adjusted EBITDA,
EBITDA, Adjusted EBITDA,
NAREIT FFO attributable to stockholders, Adjusted FFO attributable to stockholders NAREIT FFO per share - diluted and Adjusted FFO per share - diluted
NAREIT FFO attributable to stockholders and NAREIT FFO per diluted share (defined as set forth below) are presented herein as non-GAAP measures of the Company’s performance. The Company calculates funds from operations (“FFO”) attributable to stockholders for a given operating period in accordance with standards established by the
The Company also presents Adjusted FFO attributable to stockholders and Adjusted FFO per diluted share when evaluating its performance because management believes that the exclusion of certain additional items described below provides useful supplemental information to investors regarding the Company’s ongoing operating performance. Management historically has made the adjustments detailed below in evaluating its performance and in its annual budget process. Management believes that the presentation of Adjusted FFO provides useful supplemental information that is beneficial to an investor’s complete understanding of operating performance. The Company adjusts NAREIT FFO attributable to stockholders for the following items, which may occur in any period, and refers to this measure as Adjusted FFO attributable to stockholders:
- Gains or losses on foreign currency transactions;
- Transition expense related to the Company’s establishment as an independent, publicly traded company;
- Transaction expense associated with the potential disposition of hotels or acquisition of a business;
- Severance expense;
- Share-based compensation expense;
- Casualty losses;
- Litigation gains and losses outside the ordinary course of business; and
- Other items that management believes are not representative of the Company’s current or future operating performance.
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 measures the utilization of the Company’s hotels’ available capacity. Management uses occupancy to gauge demand at a specific hotel or group of hotels in a given period. Occupancy levels also help management determine achievable Average Daily Rate (“ADR”) levels as demand for rooms increases or decreases.
Average Daily Rate
ADR represents rooms revenue divided by total number of room nights sold in a given period. ADR measures average room price attained by a hotel and ADR trends provide useful information concerning the pricing environment and the nature of the customer base of a hotel or group of hotels. ADR is a commonly used performance measure in the hotel industry, and management uses ADR to assess pricing levels that the Company is able to generate by type of customer, as changes in rates have a more pronounced effect on overall revenues and incremental profitability than changes in occupancy, as described above.
Revenue per
Revenue per
References to RevPAR and ADR are presented on a currency neutral basis (prior periods are reflected using current period exchange rates), unless otherwise noted.
The Company presents certain data for its consolidated hotels on a comparable hotel basis as supplemental information for investors. The Company defines its comparable hotels as those that: (i) were active and operating in its portfolio since
View source version on businesswire.com: https://www.businesswire.com/news/home/20181101006048/en/
Source:



Medicaid expansion enrollment begins Thursday. Here’s what you need to know.
U.S. Practice Management Systems Market to 2025 – Market is Expected to Reach USD 11.11 Billion
Advisor News
- Metlife study finds less than half of US workforce holistically healthy
- Invigorating client relationships with AI coaching
- SEC: Get-rich-quick influencer Tai Lopez was running a Ponzi scam
- Companies take greater interest in employee financial wellness
- Tax refund won’t do what fed says it will
More Advisor NewsAnnuity News
- The structural rise of structured products
- How next-gen pricing tech can help insurers offer better annuity products
- Continental General Acquires Block of Life Insurance, Annuity and Health Policies from State Guaranty Associations
- Lincoln reports strong life/annuity sales, executes with ‘discipline and focus’
- LIMRA launches the Lifetime Income Initiative
More Annuity NewsHealth/Employee Benefits News
- PLAINFIELD, VERMONT MAN SENTENCED TO 2 YEARS OF PROBATION FOR SOCIAL SECURITY DISABILITY FRAUD
- Broward schools cut coverage of weight-loss drugs to save $12 million
- WA small businesses struggle to keep up with health insurance hikes
- OID announces state-based health insurance exchange
- Cigna plans to lay off 2,000 employees worldwide
More Health/Employee Benefits NewsLife Insurance News