Attached files

file filename
8-K - 8-K - Sunstone Hotel Investors, Inc.a11-5978_18k.htm

Exhibit 99.1

 

 

For Additional Information:

 

Bryan Giglia

Senior Vice President — Corporate Finance

Sunstone Hotel Investors, Inc.

(949) 382-3036

 

SUNSTONE HOTEL INVESTORS REPORTS RESULTS FOR FOURTH QUARTER 2010

 

Acquires 494-room JW Marriott New Orleans

Industry Leader John V. Arabia to Join as CFO

Comparable Portfolio Hotel EBITDA Margins Increase 250 Basis Points

 

ALISO VIEJO, CA — February 17, 2011 — Sunstone Hotel Investors, Inc. (the “Company”) (NYSE: SHO) today announced results for the fourth quarter ended December 31, 2010.

 

Fourth Quarter 2010 Operational Results (1):

 

·                  Total revenue was $184.3 million.

·                  Comparable Portfolio RevPAR was $102.44.

·                  Income available to common stockholders was $30.4 million.

·                  Income available to common stockholders per diluted share was $0.28.

·                  Adjusted EBITDA was $44.6 million.

·                  Pro forma Adjusted EBITDA was $43.3 million.

·                  Adjusted FFO available to common stockholders was $21.0 million.

·                  Adjusted FFO available to common stockholders per diluted share was $0.20.

·                  Comparable Portfolio hotel EBITDA margin was 25.7%.

 

Ken Cruse, President, stated, “We are pleased to report strong results for the fourth quarter 2010.  Our operators focused on efficiency as they translated higher top line revenues into impressive bottom line performance.  Lodging demand continues to build as we move into 2011.  Sunstone is well positioned to capitalize on growth opportunities, as evidenced by the two high quality hotel acquisitions we’ve completed thus far in 2011.  Our balance sheet is strong - we ended 2010 with unrestricted cash of $278 million, an undrawn corporate credit facility and a well staggered debt maturity schedule.  Our objectives are clear, our strategy is simple and we are aligned in our focus on delivering value to our stockholders.”

 


(1)          RevPAR and hotel EBITDA margin information presented reflect the Company’s 30 hotel comparable portfolio on a pro forma basis, which includes the Renaissance Westchester reacquired by the Company in June 2010 for all periods presented and excludes the Royal Palm Miami Beach which is being renovated and repositioned beginning in 2010.

 

1



 

SELECTED FINANCIAL DATA

($ in millions, except RevPAR and per share amounts)

(unaudited)

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

2010

 

2009

 

% Change

 

2010

 

2009

 

% Change

 

Total Revenue

 

$

184.3

 

$

170.0

 

8.4

%

$

643.1

 

$

623.9

 

3.1

%

Comparable Portfolio RevPAR (1)

 

$

102.44

 

$

96.94

 

5.7

%

$

104.18

 

$

101.56

 

2.6

%

Comparable Portfolio hotel EBITDA margin (1)

 

25.7

%

23.2

%

250 bps

 

24.7

%

24.4

%

30 bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income available (loss attributable) to common stockholders

 

$

30.4

 

$

(133.2

)

 

 

$

17.8

 

$

(290.8

)

 

 

Income available (loss attributable) to common stockholders per diluted share

 

$

0.28

 

$

(1.45

)

 

 

$

0.18

 

$

(4.17

)

 

 

EBITDA

 

$

79.8

 

$

(75.9

)

 

 

$

227.8

 

$

(51.4

)

 

 

Adjusted EBITDA

 

$

44.6

 

$

44.8

 

 

 

$

157.9

 

$

168.6

 

 

 

FFO available to common stockholders

 

$

55.8

 

$

(106.4

)

 

 

$

118.9

 

$

(162.1

)

 

 

Adjusted FFO available to common stockholders

 

$

21.0

 

$

16.2

 

 

 

$

56.6

 

$

47.3

 

 

 

FFO available to common stockholders per diluted share (2) 

 

$

0.52

 

$

(1.15

)

 

 

$

1.19

 

$

(2.32

)

 

 

Adjusted FFO available to common stockholders per diluted share (2)

 

$

0.20

 

$

0.18

 

 

 

$

0.57

 

$

0.68

 

 

 

 


(1)

Includes the 30 “comparable” hotels owned by the Company as of December 31, 2010, excluding the Royal Palm Miami Beach which is being renovated and repositioned beginning in 2010. Includes the Renaissance Westchester, reacquired by the Company in June 2010, for all periods presented.

(2)

Reflects Series C convertible preferred stock on a “non-converted” basis. On an “as-converted” basis, FFO available to common stockholders per diluted share is $0.51 and $(1.08), respectively, for the three months ended December 31, 2010 and 2009, and $1.20 and $(2.09), respectively, for the year ended December 31, 2010 and 2009. On an “as-converted” basis, Adjusted FFO available to common stockholders per diluted share is $0.20 and $0.18, respectively, for the three months ended December 31, 2010 and 2009, and $0.60 and $0.73, respectively, for the year ended December 31, 2010 and 2009.

 

The Company has filed with the Securities and Exchange Commission its Annual Report on Form 10-K for the year ended December 31, 2010.

 

Disclosure regarding the non-GAAP financial measures in this release is included on page 5. Reconciliations of non-GAAP financial measures to the most comparable GAAP measure for each of the periods presented are included on pages 9 through 13 of this release.

 

Sunstone Executive Management Team Update

 

On February 14, 2011, the Company announced that John V. Arabia has been appointed as Chief Financial Officer and Executive Vice President of Corporate Strategy effective April 4, 2011. Mr. Arabia will fill the role opened by the promotion of Kenneth E. Cruse to President.

 

“John brings over 20 years of lodging industry experience to Sunstone.  We are pleased to add such a highly regarded industry leader as a key member of our already deep and talented team,” said Ken Cruse, President. “I have known John for more than 15 years.  His reputation, judgment, integrity, deep industry contacts and lodging industry expertise make him an exceptional choice to oversee Sunstone’s finance discipline and to help develop and execute Sunstone’s growth strategy.  John will play a primary role in determining Sunstone’s future capital allocation and balance sheet management strategies.”

 

Mr. Arabia is currently Managing Director of the analytical research team for Green Street Advisors, Inc., covering the lodging and health care sectors. In 2008, he won the Wall Street Journal’s “Best on the Street” award in the hotel and gaming category. Mr. Arabia holds an MBA in Real Estate/Accounting from The University of Southern California and a Bachelor of Science in Hotel Administration from Cornell University.

 

Acquisitions Update

 

Doubletree Guest Suites Times Square

 

On January 14, 2011, the Company completed the previously announced acquisition of the outside 62% interests in the Doubletree Guest Suites Times Square joint venture for approximately $37.5 million and, as a result, became the sole owner of the 460-room Doubletree Guest Suites Times Square hotel in New York City.  The Company previously acquired a $30.0 million mezzanine loan secured by the equity in the hotel for a net purchase price of approximately $3.5 million.  The hotel is encumbered by $270.0 million of indebtedness. Included in the acquisition price is approximately $25.0 million of cash and receivables resulting in a net purchase price of approximately $286.0 million, or $622,000 per key.  The Company’s preliminary estimates indicate that the per-key value includes approximately $100,000 in value associated with the revenues generated by the hotel’s Times Square signage.  The hotel’s $270.0 million of indebtedness matures in January 2012 and bears a blended interest rate of LIBOR + 115 basis points. The Company expects to

 

2



 

refinance the existing indebtedness during 2011 and intends to fund any refinancing shortfall with existing cash. Highgate Hotels, Inc., one of the largest independent operators in New York City, will continue to manage the hotel.

 

JW Marriott New Orleans

 

On February 15, 2011, the Company completed the acquisition of the 494-room JW Marriott New Orleans hotel from a joint venture led by Clearview Hotel Capital for $93.8 million. After closing costs, the all-in acquisition cost of the hotel is estimated to be $94.3 million (approximately $190,000 per room). The hotel is located in the world famous New Orleans French Quarter, with excellent accessibility to the convention center, Class A office corridor and Harrah’s Casino. The all-in cost of $94.3 million represents a 12.8x EBITDA multiple based on the hotel’s 2010 results of operations.  The acquisition included the assumption of a $42.2 million floating-rate, non-recourse senior mortgage.  The mortgage, which matures on September 1, 2015, has been swapped to a fixed-rate of 5.45% and is subject to a 25-year amortization schedule.

 

The $114.74 RevPAR generated by the JW Marriott New Orleans in 2010 ranks the property 9th out of Sunstone’s 33 hotel portfolio.  Originally built as a Le Meridien in 1984, the hotel was converted to a JW Marriott in 2004 following a $17 million ($34,000 per room) renovation. The hotel’s rooms were last renovated in 2010 at a cost of approximately $3 million ($6,000 per room).  The JW Marriott is one of the premier hotels in New Orleans and benefits from its preferred Canal Street location, extensive facilities, premiere brand affiliation and quality management.

 

In 2010, the New Orleans lodging market RevPAR grew by more than 17% and ranked first out of the US Top 25 markets in terms of RevPAR growth.  Moreover, New Orleans boasts strong underlying market fundamentals, limited new hotel supply and a robust foundation of convention and leisure demand that is forecast to support superior RevPAR growth through 2014.  Additionally, over $20 billion of construction projects are in final design or under construction in the local market, which will serve to enhance the city’s infrastructure and overall appeal.

 

Ken Cruse, President, said, “Our acquisitions of both the Doubletree Times Square and the JW Marriott New Orleans are consistent with our objective of growing our portfolio by selectively acquiring institutional quality, upper-upscale urban hotels.  These transactions were each conducted on an off-market basis, and both were immediately additive to Sunstone’s portfolio quality and credit statistics.”

 

Balance Sheet/Liquidity Update

 

As of December 31, 2010, the Company had approximately $333.9 million of cash and cash equivalents, including restricted cash of $56.0 million. The Company intends to use a portion of its cash balance for acquisition opportunities and capital investments in its portfolio.

 

As of December 31, 2010, total assets were $2.4 billion, including $2.0 billion of net investments in hotel properties, total debt was $1.1 billion and stockholders’ equity was $1.1 billion.

 

Financial Covenants

 

The Company is subject to compliance with various covenants under its Series C preferred stock and its 4.6% Exchangeable Senior Notes due 2027 (the “Senior Notes”). As of December 31, 2010, the Company was in compliance with all covenants related to its Series C preferred stock and its Senior Notes.

 

Capital Improvements

 

During the fourth quarter of 2010, the Company invested $25.5 million in capital improvements to its portfolio.  In light of the industry recovery and in order to position its portfolio for growth, the Company has expanded its 2011 capital investment plan. The Company’s capital improvements program is aimed at value-adding renovation and repositioning projects, including the following:

 

Highlighted projects

 

·                  Royal Palm Miami Beach (Total project: $43.1 million, 2011 investment: $17.0 million) — Full renovation and repositioning of the hotel to be completed by the end of Q4 2012.

 

·                  Marriott Boston Long Wharf (Total project: $18.9 million, 2011 investment: $1.3 million) - Renovation and redesign of all public space, Porte - cochere and the restaurant to be completed by the end of Q2 2011.

 

·                  Renaissance Orlando at Sea World ® (Total project: $9.8 million, 2011 investment: $4.2 million) - Renovation of guest suites and meeting space, a pool and backyard reinvention with new interactive water features and a 10,000 sq-ft function lawn, an

 

3



 

addition of a Family Technology Room with game systems and other technology, and the completion of the roof restoration to be completed by end of Q4 2011.

 

·                  Renaissance Westchester (Total project: $4.0 million, 2011 investment: $3.4 million) — Renovation of the guest rooms HVAC system and an elevator systems upgrade to be completed by the end of Q3 2011.

 

·                  Embassy Suites Chicago (Total project: $12.3 million, 2011 investment: $1.0 million) — Renovation of guest suites, corridors and lobby to be completed by the end of Q1 2011.

 

·                  Marriott Boston Quincy (Total project: $6.7 million, 2011 investment: $0.4 million) — Renovation of guest rooms and concierge lounge, and the addition of automated parking to be completed by the end of Q1 2011.

 

·                  Marriott Tysons Corner (Total project: $6.6 million, 2011 investment: $3.5 million) — Renovation of guest rooms and building exterior with the addition of automated parking to be completed by the end of Q1 2011.

 

Dividend Update

 

On February 17, 2011, the Company’s board of directors declared a cash dividend of $0.50 per share payable to its Series A cumulative redeemable preferred stockholders and a cash dividend of $0.393 per share payable to its Series C cumulative convertible redeemable preferred stockholders. The dividends will be paid on April 15, 2011 to stockholders of record on March 31, 2011.  No dividend was declared on the Company’s common stock.

 

Subject to certain limitations, the Company intends to make dividends on its stock in amounts equivalent to 100% of its annual taxable income. The level of any future dividends will be determined by the Company’s board of directors after considering taxable income projections, expected capital requirements, and risks affecting the Company’s business.  In light of the Company’s intent to distribute 100% of its annual taxable income, future dividends may be reduced from past levels, or eliminated entirely.  Dividends may be made in the form of cash or a combination of cash and stock consistent with Internal Revenue Code regulations.

 

Earnings Call

 

The Company will host a conference call to discuss fourth quarter results on February 17, 2011, at 4:30 p.m. EST (1:30 p.m. PST). A live web cast of the call will be available via the Investor Relations section of the Company’s website.  Alternatively, investors may dial 1-877-941-2928 (for domestic callers) or 1-480-629-9725 (for international callers). A replay of the web cast will also be archived on the website.

 

About Sunstone Hotel Investors, Inc.

 

Sunstone Hotel Investors, Inc. (“Sunstone”) is a lodging real estate investment trust (“REIT”) that owns 33 hotels comprised of 12,676 rooms.  Sunstone’s hotels are primarily in the upper upscale segment and are generally operated under nationally recognized brands, such as Marriott, Fairmont, Hilton, Hyatt and Starwood. For further information, please visit Sunstone’s website at www.sunstonehotels.com.

 

This press release contains forward-looking statements within the meaning of federal securities laws and regulations. These forward-looking statements are identified by their use of terms and phrases such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “predict,” “project,” “should,” “will” and other similar terms and phrases, including references to assumptions and forecasts of future results. Forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors that may cause the actual results to differ materially from those anticipated at the time the forward-looking statements are made. These risks include, but are not limited to: volatility in the debt or equity markets affecting our ability to acquire or sell hotel assets; national and local economic and business conditions, including the likelihood of a prolonged U.S. recession; the ability to maintain sufficient liquidity and our access to capital markets; potential terrorist attacks, which would affect occupancy rates at our hotels and the demand for hotel products and services; operating risks associated with the hotel business; risks associated with the level of our indebtedness and our ability to meet covenants in our debt and equity agreements; relationships with property managers and franchisors; our ability to maintain our properties in a first-class manner, including meeting capital expenditure requirements; our ability to compete effectively in areas such as access, location, quality of accommodations and room rate structures; changes in travel patterns, taxes and government regulations, which influence or determine wages, prices, construction procedures and costs; our ability to identify, successfully compete for and complete acquisitions; the performance of hotels after they are acquired; necessary capital expenditures and our ability to fund them and complete them with minimum disruption; our ability to continue to satisfy complex rules in order for us to qualify as a REIT for federal income tax purposes; and other risks and uncertainties associated with our business described in the Company’s filings with the Securities and Exchange Commission. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that the expectations will be attained or that any deviation will not be material. All

 

4



 

forward-looking information in this release is as of February 17, 2011, and the Company undertakes no obligation to update any forward-looking statement to conform the statement to actual results or changes in the Company’s expectations.

 

This release should be read in conjunction with the consolidated financial statements and notes thereto included in our most recent reports on Form 10-K and Form 10-Q. Copies of these reports are available on our website at www.sunstonehotels.com and through the SEC’s Electronic Data Gathering Analysis and Retrieval System (“EDGAR”) at www.sec.gov.

 

 

 

2010 Pro Forma

 

 

 

31 Hotel Portfolio (1)

 

JW Marriott
New Orleans

 

Pro Forma 32 Hotel
Portfolio

 

Number of Keys

 

11,773

 

494

 

12,267

 

Average Rooms per Hotel

 

380

 

494

 

383

 

Occupancy

 

70.9

%

79.6

%

71.2

%

ADR

 

$

157.83

 

$

144.14

 

$

157.22

 

RevPAR

 

$

111.90

 

$

114.74

 

$

111.94

 

Adjusted EBITDA (in thousands) (2)

 

$

164,266

 

$

7,337

 

$

171,603

 

Adjusted EBITDA per key

 

$

13,953

 

$

14,852

 

$

13,989

 

 

 

 

 

 

 

 

 

 

 

 

JW Marriott New Orleans (in thousands)

 

 

 

2008

 

2009

 

2010

 

Total Revenue

 

$

28,655

 

$

25,276

 

$

27,997

 

 

 

 

 

 

 

 

 

Hotel Net Income (Loss)

 

$

871

 

$

(293

)

$

1,682

 

Plus: Depreciation (3)

 

2,493

 

2,677

 

2,677

 

Plus: Interest Expense (3)

 

3,116

 

3,046

 

2,978

 

Hotel Adjusted EBITDA

 

$

6,480

 

$

5,430

 

$

7,337

 

 


(1)                The 31 Hotel Portfolio represents all hotels owned by the Company as of December 31, 2010, excluding the Royal Palm Miami Beach which is being renovated and repositioned beginning in 2010, and including prior ownership results for the Doubletree Guest Suites Times Square acquired by the Company on January 14, 2011.

 

(2)                Adjusted EBITDA for the 31 Hotel Portfolio represents the Company’s Adjusted Pro Forma EBITDA as detailed on page 11 of this release, excluding the Company’s ownership results for the Royal Palm Miami Beach which is being renovated and repositioned beginning in 2010, and including prior ownership results for the Doubletree Guest Suites Times Square acquired by the Company on January 14, 2011.

 

(3)                Reflects actual interest expense of the prior owner for all periods presented, actual depreciation expense of the prior owner for 2008 and 2009, and estimated depreciation expense for 2010. The Company expects to perform a purchase price allocation study to determine future depreciation expense.

 

The following table includes 2010 pro forma operating statistics for the Company’s 33 Hotel Portfolio, which includes the 31 hotels owned by the Company as of December 31, 2010, the Doubletree Guest Suites Times Square acquired by the Company on January 14, 2011 and the JW Marriott New Orleans acquired by the Company on February 15, 2011.

 

 

 

Occupancy %

 

ADR

 

RevPAR

 

2010

 

 

 

 

 

 

 

Q1

 

68.0

%

$

148.02

 

$

100.65

 

Q2

 

74.6

%

$

159.18

 

$

118.75

 

Q3

 

73.8

%

$

153.69

 

$

113.42

 

Q4

 

67.4

%

$

166.75

 

$

112.39

 

FY 2010

 

70.8

%

$

157.25

 

$

111.33

 

 

Non-GAAP Financial Measures

 

We present the following non-GAAP financial measures that we believe are useful to investors as key measures of our operating performance: (1) Earnings Before Interest Expense, Taxes, Depreciation and Amortization, or EBITDA; (2) Adjusted EBITDA (as defined below); (3) Funds From Operations, or FFO; (4) Adjusted FFO (as defined below); and (5) comparable and pro forma

 

5



 

comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin for the purpose of our operating margins.

 

EBITDA represents income available (loss attributable) to common stockholders excluding: (1) preferred stock dividends; (2) interest expense (including prepayment penalties, if any); (3) provision for income taxes, including income taxes applicable to sale of assets; and (4) depreciation and amortization. In addition, we have presented Adjusted EBITDA, which excludes: (1) amortization of deferred stock compensation; (2) the impact of any gain or loss from asset sales; (3) impairment charges; and (4) other adjustments we have identified in this release. We believe EBITDA and Adjusted EBITDA are useful to investors in evaluating our operating performance because these measures help investors evaluate and compare the results of our operations from period to period by removing the impact of our capital structure (primarily interest expense and preferred stock dividends) and our asset base (primarily depreciation and amortization) from our operating results. We also use EBITDA and Adjusted EBITDA as measures in determining the value of hotel acquisitions and dispositions. Reconciliations of income available (loss attributable) to common stockholders to EBITDA and Adjusted EBITDA are set forth on pages 9 through 11.  Reconciliations and the components of comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin are set forth on pages 12 and 13. We believe comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin are also useful to investors in evaluating our property-level operating performance.

 

We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, an industry trade group. The Board of Governors of NAREIT in its March 1995 White Paper (as clarified in November 1999 and April 2002) defines FFO to mean income available (loss attributable) to common stockholders (computed in accordance with GAAP), excluding gains and losses from sales of property, plus real estate-related depreciation and amortization (excluding amortization of deferred financing costs), and after adjustment for unconsolidated partnerships and joint ventures. We also present Adjusted FFO, which excludes prepayment penalties, written-off deferred financing costs, impairment losses and other adjustments we have identified in this release. We believe that the presentation of FFO and Adjusted FFO provide useful information to investors regarding our operating performance because they are measures of our operations without regard to specified non-cash items such as real estate depreciation and amortization, gain or loss on sale of assets and certain other items which we believe are not indicative of the performance of our underlying hotel properties.  We believe that these items are more representative of our asset base and our acquisition and disposition activities than our ongoing operations. We also use FFO as one measure in determining our results after taking into account the impact of our capital structure.  Reconciliations of income available (loss attributable) to common stockholders to FFO and Adjusted FFO are set forth on pages 9 through 11.

 

The revenue and expense items associated with our two commercial laundry facilities, any guaranty payments, and other miscellaneous non-hotel items have been shown below the hotel EBITDA line in presenting comparable and pro forma comparable portfolio hotel EBITDA margins. Management believes the calculation of comparable and pro forma comparable portfolio hotel EBITDA results in a more accurate presentation of hotel EBITDA margins of the Company’s 30 hotel comparable portfolio and 32 hotel pro forma comparable portfolio. See pages 12 and 13 for reconciliations of comparable and pro forma comparable portfolio hotel EBITDA to the most comparable GAAP measure. Our 30 hotel comparable portfolio includes all hotels owned by the Company as of December 31, 2010, excluding the Royal Palm Miami Beach, which is being renovated and repositioned beginning in 2010. The 30 hotel comparable portfolio also includes operating results for the Renaissance Westchester for all of 2009 and during 2010 while the hotel was held in receivership prior to our reaquisition of the hotel on June 14, 2010. Our 32 hotel pro forma comparable portfolio includes the Doubletree Guest Suites Times Square and JW Marriott New Orleans for all of 2009 and 2010, including prior ownership data.

 

We caution investors that amounts presented in accordance with our definitions of EBITDA, Adjusted EBITDA, FFO, Adjusted FFO, comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin may not be comparable to similar measures disclosed by other companies, because not all companies calculate these non-GAAP measures in the same manner. EBITDA, Adjusted EBITDA, FFO, Adjusted FFO, comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin should not be considered as an alternative measure of our net income (loss), operating performance, cash flow or liquidity. EBITDA, Adjusted EBITDA, FFO, Adjusted FFO, comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin may include funds that may not be available for our discretionary use due to functional requirements to conserve funds for capital expenditures and property acquisitions and other commitments and uncertainties. Although we believe that EBITDA, Adjusted EBITDA, FFO, Adjusted FFO, comparable and pro forma comparable portfolio hotel EBITDA and comparable and pro forma comparable portfolio hotel EBITDA margin can enhance an investor’s understanding of our results of operations, these non-GAAP financial measures, when viewed individually, are not necessarily a better indicator of any trend as compared to GAAP measures such as net income (loss) or cash flow from operations. In addition, you should be aware that adverse economic and market conditions may harm our cash flow.

 

6



 

Sunstone Hotel Investors, Inc.

Consolidated Balance Sheets

(In thousands, except share data)

 

 

 

December 31,

 

December 31,

 

 

 

2010

 

2009

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

277,976

 

$

353,255

 

Restricted cash

 

55,972

 

36,858

 

Accounts receivable, net

 

18,498

 

22,624

 

Due from affiliates

 

44

 

62

 

Inventories

 

2,614

 

2,446

 

Prepaid expenses

 

8,126

 

7,423

 

Investment in hotel properties of discontinued operations, net

 

 

118,814

 

Other current assets of discontinued operations, net

 

 

15,879

 

Total current assets

 

363,230

 

557,361

 

 

 

 

 

 

 

Investment in hotel properties, net

 

2,034,223

 

1,923,392

 

Other real estate, net

 

12,012

 

14,044

 

Investments in unconsolidated joint ventures

 

246

 

542

 

Deferred financing fees, net

 

8,907

 

7,300

 

Goodwill

 

4,673

 

4,673

 

Other assets, net

 

12,815

 

6,218

 

 

 

 

 

 

 

Total assets

 

$

2,436,106

 

$

2,513,530

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable and accrued expenses

 

$

21,530

 

$

12,425

 

Accrued payroll and employee benefits

 

12,938

 

9,092

 

Due to Third Party Managers

 

7,852

 

9,817

 

Dividends payable

 

5,137

 

5,137

 

Other current liabilities

 

17,692

 

21,910

 

Current portion of notes payable

 

16,486

 

153,778

 

Note payable of discontinued operations

 

 

209,620

 

Other current liabilities of discontinued operations, net

 

19,613

 

47,813

 

Total current liabilities

 

101,248

 

469,592

 

 

 

 

 

 

 

Notes payable, less current portion

 

1,126,817

 

1,050,019

 

Other liabilities

 

8,742

 

7,256

 

Total liabilities

 

1,236,807

 

1,526,867

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

Preferred stock, Series C Cumulative Convertible Redeemable Preferred Stock, $0.01 par value, 4,102,564 shares authorized, issued and outstanding at December 31, 2010 and 2009, liquidation preference of $24.375 per share

 

100,000

 

99,896

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $0.01 par value, 100,000,000 shares authorized. 8.0% Series A Cumulative Redeemable Preferred Stock, 7,050,000 shares issued and outstanding at December 31, 2010 and 2009, stated at liquidation preference of $25.00 per share

 

176,250

 

176,250

 

Common stock, $0.01 par value, 500,000,000 shares authorized, 116,950,504 shares issued and outstanding at December 31, 2010 and 96,904,075 shares issued and outstanding at December 31, 2009

 

1,170

 

969

 

Additional paid in capital

 

1,313,498

 

1,119,005

 

Retained earnings (deficit)

 

29,593

 

(8,949

)

Cumulative dividends

 

(418,075

)

(397,527

)

Accumulated other comprehensive loss

 

(3,137

)

(2,981

)

Total stockholders’ equity

 

1,099,299

 

886,767

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

2,436,106

 

$

2,513,530

 

 

7



 

Sunstone Hotel Investors, Inc.

Consolidated Statements of Operations

(In thousands, except per share data)

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

Room 

 

$

121,387

 

$

108,502

 

$

428,412

 

$

408,150

 

Food and beverage

 

49,734

 

46,037

 

164,378

 

161,963

 

Other operating

 

13,132

 

15,476

 

50,300

 

53,744

 

Total revenues

 

184,253

 

170,015

 

643,090

 

623,857

 

Operating expenses

 

 

 

 

 

 

 

 

 

Room 

 

31,592

 

27,457

 

109,935

 

101,780

 

Food and beverage

 

35,323

 

32,994

 

120,650

 

118,629

 

Other operating

 

7,096

 

6,981

 

26,871

 

26,916

 

Advertising and promotion

 

9,785

 

8,953

 

33,182

 

32,295

 

Repairs and maintenance

 

8,312

 

7,657

 

28,049

 

27,360

 

Utilities

 

7,080

 

6,471

 

25,232

 

24,895

 

Franchise costs

 

5,596

 

5,574

 

21,474

 

20,656

 

Property tax, ground lease and insurance

 

10,334

 

12,433

 

42,349

 

43,352

 

Property general and administrative

 

22,407

 

19,695

 

77,101

 

72,823

 

Corporate overhead

 

7,492

 

10,418

 

28,803

 

25,242

 

Depreciation and amortization

 

24,807

 

22,976

 

95,500

 

93,795

 

Property and goodwill impairment losses

 

 

 

1,943

 

30,852

 

Total operating expenses

 

169,824

 

161,609

 

611,089

 

618,595

 

Operating income

 

14,429

 

8,406

 

32,001

 

5,262

 

Equity in net earnings (losses) of unconsolidated joint ventures

 

80

 

(25,185

)

555

 

(27,801

)

Interest and other income

 

121

 

286

 

111

 

1,388

 

Interest expense

 

(17,103

)

(18,833

)

(70,830

)

(76,539

)

Gain (loss) on extinguishment of debt

 

 

(53

)

 

54,506

 

Loss from continuing operations

 

(2,473

)

(35,379

)

(38,163

)

(43,184

)

Income (loss) from discontinued operations

 

38,145

 

(92,586

)

76,705

 

(226,424

)

Net income (loss)

 

35,672

 

(127,965

)

38,542

 

(269,608

)

Dividends paid on unvested restricted stock compensation

 

 

 

 

(447

)

Preferred stock dividends and accretion

 

(5,137

)

(5,187

)

(20,652

)

(20,749

)

Undistributed income allocated to unvested restricted stock compensation

 

(174

)

 

(102

)

 

Income available (loss attributable) to common stockholders

 

$

30,361

 

$

(133,152

)

$

17,788

 

$

(290,804

)

 

 

 

 

 

 

 

 

 

 

Basic per share amounts:

 

 

 

 

 

 

 

 

 

Loss from continuing operations attributable to common stockholders

 

$

(0.07

)

$

(0.44

)

$

(0.59

)

$

(0.92

)

Income (loss) from discontinued operations

 

0.35

 

(1.01

)

0.77

 

(3.25

)

Basic income available (loss attributable) to common stockholders per common share

 

$

0.28

 

$

(1.45

)

$

0.18

 

$

(4.17

)

 

 

 

 

 

 

 

 

 

 

Diluted per share amounts:

 

 

 

 

 

 

 

 

 

Loss from continuing operations attributable to common stockholders

 

$

(0.07

)

$

(0.44

)

$

(0.59

)

$

(0.92

)

Income (loss) from discontinued operations

 

0.35

 

(1.01

)

0.77

 

(3.25

)

Diluted income available (loss attributable) to common stockholders per common share

 

$

0.28

 

$

(1.45

)

$

0.18

 

$

(4.17

)

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

107,266

 

91,892

 

99,709

 

69,820

 

Diluted

 

107,266

 

91,892

 

99,709

 

69,820

 

 

8



 

Sunstone Hotel Investors, Inc.

Reconciliation of Income Available (Loss Attributable) to Common Stockholders to Non-GAAP Financial Measures

(In thousands, except per share amounts)

 

Reconciliation of Income Available (Loss Attributable) to Common Stockholders to EBITDA and Adjusted EBITDA

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Income available (loss attributable) to common stockholders

 

$

30,361

 

$

(133,152

)

$

17,788

 

$

(290,804

)

Dividends paid on unvested restricted stock compensation

 

 

 

 

447

 

Series A and C preferred stock dividends

 

5,137

 

5,187

 

20,652

 

20,749

 

Undistributed income allocated to unvested restricted stock compensation

 

174

 

 

102

 

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

24,807

 

22,976

 

95,500

 

93,795

 

Amortization of lease intangibles

 

55

 

 

281

 

 

Interest expense

 

16,218

 

17,311

 

65,457

 

71,940

 

Interest expense - default rate

 

 

472

 

884

 

472

 

Amortization of deferred financing fees

 

495

 

606

 

1,597

 

1,823

 

Write-off of deferred financing fees

 

 

 

1,585

 

284

 

Loan penalties and fees

 

137

 

207

 

311

 

207

 

Non-cash interest related to discount on Senior Notes

 

253

 

237

 

996

 

1,813

 

Unconsolidated joint ventures:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

12

 

1,271

 

52

 

5,131

 

Interest expense

 

 

628

 

 

2,614

 

Amortization of deferred financing fees

 

 

55

 

 

192

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

519

 

2,581

 

5,432

 

17,265

 

Interest expense

 

808

 

3,491

 

8,639

 

16,941

 

Interest expense - default rate

 

679

 

1,407

 

7,071

 

1,407

 

Amortization of deferred financing fees

 

44

 

139

 

441

 

566

 

Loan penalties and fees

 

94

 

691

 

1,021

 

3,784

 

EBITDA

 

79,793

 

(75,893

)

227,809

 

(51,374

)

 

 

 

 

 

 

 

 

 

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

Amortization of deferred stock compensation

 

1,537

 

769

 

3,942

 

4,055

 

(Gain) loss on sale of other assets

 

(1

)

(21

)

382

 

(375

)

(Gain) loss on extinguishment of debt

 

 

53

 

 

(54,506

)

Impairment loss

 

 

 

1,943

 

30,852

 

Closing costs - Royal Palm Miami Beach acquisition

 

22

 

 

6,796

 

 

Due diligence costs - abandoned project

 

21

 

 

959

 

 

Costs associated with CEO severance

 

2,242

 

 

2,242

 

 

Bad debt expense on corporate note receivable

 

 

5,557

 

 

5,557

 

Unconsolidated joint ventures:

 

 

 

 

 

 

 

 

 

Amortization of deferred stock compensation

 

11

 

19

 

32

 

47

 

Impairment loss

 

 

26,007

 

 

26,007

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

Gain on extinguishment of debt

 

(39,015

)

 

(86,235

)

 

Loss on sale of hotel properties

 

 

 

 

13,052

 

Impairment loss

 

 

88,279

 

 

195,293

 

 

 

(35,183

)

120,663

 

(69,939

)

219,982

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

44,610

 

$

44,770

 

$

157,870

 

$

168,608

 

 

Reconciliation of Income Available (Loss Attributable) to Common Stockholders to FFO and Adjusted FFO

 

Income available (loss attributable) to common stockholders

 

$

30,361

 

$

(133,152

)

$

17,788

 

$

(290,804

)

Dividends paid on unvested restricted stock compensation

 

 

 

 

447

 

Undistributed income allocated to unvested restricted stock compensation

 

174

 

 

102

 

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

Real estate depreciation and amortization

 

24,663

 

22,890

 

94,950

 

93,248

 

Amortization of lease intangibles

 

55

 

 

281

 

 

(Gain) loss on sale of other assets

 

(1

)

(21

)

382

 

(375

)

Unconsolidated joint ventures:

 

 

 

 

 

 

 

 

 

Real estate depreciation and amortization

 

 

1,254

 

 

5,060

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

Real estate depreciation and amortization

 

519

 

2,581

 

5,432

 

17,265

 

Loss on sale of hotel properties

 

 

 

 

13,052

 

FFO available to common stockholders

 

55,771

 

(106,448

)

118,935

 

(162,107

)

 

 

 

 

 

 

 

 

 

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

Interest expense - default rate

 

 

472

 

884

 

472

 

Write-off of deferred financing fees

 

 

 

1,585

 

284

 

Loan penalties and fees

 

137

 

207

 

311

 

207

 

(Gain) loss on extinguishment of debt

 

 

53

 

 

(54,506

)

Impairment loss

 

 

 

1,943

 

30,852

 

Closing costs - Royal Palm Miami Beach acquisition

 

22

 

 

6,796

 

 

Due diligence costs - abandoned project

 

21

 

 

959

 

 

Costs associated with CEO severance

 

2,242

 

 

2,242

 

 

Amortization of deferred stock compensation associated with CEO severance

 

1,074

 

 

1,074

 

 

Bad debt expense on corporate note receivable

 

 

5,557

 

 

5,557

 

Unconsolidated joint ventures:

 

 

 

 

 

 

 

 

 

Impairment loss

 

 

26,007

 

 

26,007

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

Interest expense - default rate

 

679

 

1,407

 

7,071

 

1,407

 

Loan penalties and fees

 

94

 

691

 

1,021

 

3,784

 

Gain on extinguishment of debt

 

(39,015

)

 

(86,235

)

 

Impairment loss

 

 

88,279

 

 

195,293

 

 

 

(34,746

)

122,673

 

(62,349

)

209,357

 

 

 

 

 

 

 

 

 

 

 

Adjusted FFO available to common stockholders

 

$

21,025

 

$

16,225

 

$

56,586

 

$

47,250

 

 

 

 

 

 

 

 

 

 

 

FFO available to common stockholders per diluted share

 

$

0.52

 

$

(1.15

)

$

1.19

 

$

(2.32

)

 

 

 

 

 

 

 

 

 

 

Adjusted FFO available to common stockholders per diluted share

 

$

0.20

 

$

0.18

 

$

0.57

 

$

0.68

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

107,266

 

91,892

 

99,709

 

69,820

 

Shares associated with unvested restricted stock awards

 

441

 

343

 

390

 

 

Diluted weighted average shares outstanding (1)

 

107,707

 

92,235

 

100,099

 

69,820

 

 


(1) Diluted weighted average shares outstanding includes the Series C convertible preferred stock on a “non-converted” basis.  On an “as-converted” basis, FFO available to common stockholders per diluted share is $0.51 and $(1.08), respectively, for the three months ended December 31, 2010 and 2009, and $1.20 and $(2.09), respectively, for the year ended December 31, 2010 and 2009.  On an “as-converted” basis,  Adjusted FFO available to common stockholders per diluted share is $0.20 and $0.18, respectively, for the three months ended December 31, 2010 and 2009, and $0.60 and $0.73, respectively, for the year ended December 31, 2010 and 2009.

 

9



 

Sunstone Hotel Investors, Inc.

Pro Forma Reconciliation of Income Available (Loss Attributable) to Common Stockholders to Non-GAAP Financial Measures

(Unaudited and in thousands except per share amounts)

 

 

Pro Forma Reconciliation of Income Available (Loss Attributable) to Common Stockholders to EBITDA and Adjusted EBITDA

 

 

 

Three Months Ended December 31, 2010

 

 

 

 

 

Discontinued

 

 

 

 

 

Actual (1)

 

Operations (2)

 

Pro Forma (3)

 

 

 

 

 

 

 

 

 

Income available (loss attributable) to common stockholders

 

$

30,361

 

$

(38,145

)

$

(7,784

)

Series A and C preferred stock dividends

 

5,137

 

 

5,137

 

Undistributed income allocated to unvested restricted stock compensation

 

174

 

 

174

 

Operations held for investment:

 

 

 

 

 

 

 

Depreciation and amortization

 

24,807

 

 

24,807

 

Amortization of lease intangibles

 

55

 

 

55

 

Interest expense

 

16,218

 

 

16,218

 

Amortization of deferred financing fees

 

495

 

 

495

 

Loan penalties and fees

 

137

 

 

137

 

Non-cash interest related to discount on Senior Notes

 

253

 

 

253

 

Unconsolidated joint ventures:

 

 

 

 

 

 

 

Depreciation and amortization

 

12

 

 

12

 

Discontinued operations:

 

 

 

 

 

 

 

Depreciation and amortization

 

519

 

(519

)

 

Interest expense

 

808

 

(808

)

 

Interest expense - default rate

 

679

 

(679

)

 

Amortization of deferred financing fees

 

44

 

(44

)

 

Loan penalties and fees

 

94

 

(94

)

 

EBITDA

 

79,793

 

(40,289

)

39,504

 

 

 

 

 

 

 

 

 

Operations held for investment:

 

 

 

 

 

 

 

Amortization of deferred stock compensation

 

1,537

 

 

1,537

 

Gain on sale of other assets

 

(1

)

 

(1

)

Closing costs - Royal Palm Miami Beach acquisition

 

22

 

 

22

 

Due diligence costs - abandoned project

 

21

 

 

21

 

Costs associated with CEO severance

 

2,242

 

 

2,242

 

Unconsolidated joint ventures:

 

 

 

 

 

 

 

Amortization of deferred stock compensation

 

11

 

 

11

 

Discontinued operations:

 

 

 

 

 

 

 

Gain on extinguishment of debt

 

(39,015

)

39,015

 

 

 

 

(35,183

)

39,015

 

3,832

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

44,610

 

$

(1,274

)

$

43,336

 

 

Pro Forma Reconciliation of Income Available (Loss Attributable) to Common Stockholders to FFO and Adjusted FFO

 

Income available (loss attributable) to common stockholders

 

$

30,361

 

$

(38,145

)

$

(7,784

)

Undistributed income allocated to unvested restricted stock compensation

 

174

 

 

174

 

Operations held for investment:

 

 

 

 

 

 

 

Real estate depreciation and amortization

 

24,663

 

 

24,663

 

Amortization of lease intangibles

 

55

 

 

55

 

Gain on sale of other assets

 

(1

)

 

(1

)

Discontinued operations:

 

 

 

 

 

 

 

Real estate depreciation and amortization

 

519

 

(519

)

 

FFO available to common stockholders

 

55,771

 

(38,664

)

17,107

 

 

 

 

 

 

 

 

 

Operations held for investment:

 

 

 

 

 

 

 

Loan penalties and fees

 

137

 

 

137

 

Closing costs - Royal Palm Miami Beach acquisition

 

22

 

 

22

 

Due diligence costs - abandoned project

 

21

 

 

21

 

Costs associated with CEO severance

 

2,242

 

 

2,242

 

Amortization of deferred stock compensation associated with CEO severance

 

1,074

 

 

1,074

 

Discontinued operations:

 

 

 

 

 

 

 

Interest expense - default rate

 

679

 

(679

)

 

Loan penalties and fees

 

94

 

(94

)

 

Gain on extinguishment of debt

 

(39,015

)

39,015

 

 

 

 

(34,746

)

38,242

 

3,496

 

 

 

 

 

 

 

 

 

Adjusted FFO available to common stockholders

 

$

21,025

 

$

(422

)

$

20,603

 

 

 

 

 

 

 

 

 

FFO available to common stockholders per diluted share

 

$

0.52

 

 

 

$

0.16

 

 

 

 

 

 

 

 

 

Adjusted FFO available to common stockholders per diluted share

 

$

0.20

 

 

 

$

0.19

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

107,266

 

 

 

107,266

 

Shares associated with unvested restricted stock awards

 

441

 

 

 

441

 

Diluted weighted average shares outstanding (4)

 

107,707

 

 

 

107,707

 

 


(1) Actual includes results for the 31 hotels held for investment and eight hotels disposed by deed in lieu during the fourth quarter of 2010.

(2) Discontinued Operations includes the Mass Mutual eight hotels that have been disposed by deed in lieu during the fourth quarter of 2010.

(3) Pro forma includes the 31 hotels owned by the Company at December 31, 2010.

(4) Diluted weighted average shares outstanding includes the Series C convertible preferred stock on a “non-converted” basis. On an “as-converted” basis, FFO available to common stockholders per diluted share is $0.51 and $0.17, respectively, for actual and pro forma. On an “as-converted” basis, Adjusted FFO available to common stockholders per diluted share is $0.20 for both actual and pro forma.

 

10



 

Sunstone Hotel Investors, Inc.

Pro Forma Reconciliation of Income Available (Loss Attributable) to Common Stockholders to Non-GAAP Financial Measures

(Unaudited and in thousands except per share amounts)

 

 

Pro Forma Reconciliation of Income Available (Loss Attributable) to Common Stockholders to EBITDA and Adjusted EBITDA

 

 

 

Year Ended December 31, 2010

 

 

 

 

 

Held for

 

Reacquired

 

Discontinued

 

 

 

 

 

Actual (1)

 

Investment (2)

 

Hotel (3)

 

Operations (4)

 

Pro Forma (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income available (loss attributable) to common stockholders

 

$

17,788

 

$

2,229

 

$

346

 

$

(76,705

)

$

(56,342

)

Series A and C preferred stock dividends

 

20,652

 

 

 

 

20,652

 

Undistributed income allocated to unvested restricted stock compensation

 

102

 

 

 

 

102

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

95,500

 

 

561

 

 

96,061

 

Amortization of lease intangibles

 

281

 

 

 

 

281

 

Interest expense

 

65,457

 

(1,053

)

 

 

64,404

 

Interest expense - default rate

 

884

 

(884

)

 

 

 

Amortization of deferred financing fees

 

1,597

 

(34

)

 

 

1,563

 

Write-off of deferred financing fees

 

1,585

 

(123

)

 

 

1,462

 

Loan penalties and fees

 

311

 

(135

)

 

 

176

 

Non-cash interest related to discount on Senior Notes

 

996

 

 

 

 

996

 

Unconsolidated joint ventures:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

52

 

 

 

 

52

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

5,432

 

 

 

(5,432

)

 

Interest expense

 

8,639

 

 

 

(8,639

)

 

Interest expense - default rate

 

7,071

 

 

 

 

 

(7,071

)

 

Amortization of deferred financing fees

 

441

 

 

 

(441

)

 

Loan penalties and fees

 

1,021

 

 

 

(1,021

)

 

EBITDA

 

227,809

 

 

907

 

(99,309

)

129,407

 

 

 

 

 

 

 

 

 

 

 

 

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

 

 

Amortization of deferred stock compensation

 

3,942

 

 

 

 

3,942

 

Loss on sale of other assets

 

382

 

 

 

 

382

 

Impairment loss

 

1,943

 

 

 

 

1,943

 

Closing costs - Royal Palm Miami Beach acquisition

 

6,796

 

 

 

 

6,796

 

Due diligence costs - abandoned project

 

959

 

 

 

 

959

 

Costs associated with CEO severance

 

2,242

 

 

 

 

2,242

 

Unconsolidated joint ventures:

 

 

 

 

 

 

 

 

 

 

 

Amortization of deferred stock compensation

 

32

 

 

 

 

32

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

Gain on extinguishment of debt

 

(86,235

)

 

 

86,235

 

 

 

 

(69,939

)

 

 

86,235

 

16,296

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

157,870

 

$

 

$

907

 

$

(13,074

)

$

145,703

 

 

Pro Forma Reconciliation of Income Available (Loss Attributable) to Common Stockholders to FFO and Adjusted FFO

 

Income available (loss attributable) to common stockholders

 

$

17,788

 

$

2,229

 

$

346

 

$

(76,705

)

$

(56,342

)

Undistributed income allocated to unvested restricted stock compensation

 

102

 

 

 

 

102

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

 

 

Real estate depreciation and amortization

 

94,950

 

 

561

 

 

95,511

 

Amortization of lease intangibles

 

281

 

 

 

 

281

 

Loss on sale of other assets

 

382

 

 

 

 

382

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

Real estate depreciation and amortization

 

5,432

 

 

 

(5,432

)

 

FFO available to common stockholders

 

118,935

 

2,229

 

907

 

(82,137

)

39,934

 

 

 

 

 

 

 

 

 

 

 

 

 

Operations held for investment:

 

 

 

 

 

 

 

 

 

 

 

Interest expense - default rate

 

884

 

(884

)

 

 

 

Write-off of deferred financing fees

 

1,585

 

(123

)

 

 

1,462

 

Loan penalties and fees

 

311

 

(135

)

 

 

176

 

Impairment loss

 

1,943

 

 

 

 

1,943

 

Closing costs - Royal Palm Miami Beach acquisition

 

6,796

 

 

 

 

6,796

 

Due diligence costs - abandoned project

 

959

 

 

 

 

959

 

Costs associated with CEO severance

 

2,242

 

 

 

 

2,242

 

Amortization of deferred stock compensation associated with CEO severance

 

1,074

 

 

 

 

1,074

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

Interest expense - default rate

 

7,071

 

 

 

 

 

(7,071

)

 

Loan penalties and fees

 

1,021

 

 

 

(1,021

)

 

Gain on extinguishment of debt

 

(86,235

)

 

 

86,235

 

 

 

 

(62,349

)

(1,142

)

 

78,143

 

14,652

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted FFO available to common stockholders

 

$

56,586

 

$

1,087

 

$

907

 

$

(3,994

)

$

54,586

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO available to common stockholders per diluted share

 

$

1.19

 

 

 

 

 

 

 

$

0.40

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted FFO available to common stockholders per diluted share

 

$

0.57

 

 

 

 

 

 

 

$

0.55

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

99,709

 

 

 

 

 

 

 

99,709

 

Shares associated with unvested restricted stock awards

 

390

 

 

 

 

 

 

 

390

 

Diluted weighted average shares outstanding (6)

 

100,099

 

 

 

 

 

 

 

100,099

 

 


(1) Actual includes results for the 31 hotels held for investment and ten hotels disposed by deed in lieu or sold by the receiver during 2010.

(2) Held for Investment includes only the interest and penalties associated with the three Mass Mutual hotels released on April 15, 2010. Hotel operations for these three hotels are included in the “Actual” column.

(3) Reacquired Hotel includes only the hotel operations and excludes interest and penalties associated with the Renaissance Westchester while it was in receivership prior to being reacquired by the Company on June 14, 2010.

(4) Discontinued Operations includes the W San Diego, Marriott Ontario Airport and Mass Mutual eight hotels that have been disposed by deed in lieu or sold by the receiver during 2010. It also includes the ownership expenses of the Renaissance Westchester prior to June 14, 2010 when it was reacquired by the Company.

(5) Pro forma includes the 31 hotels owned by the Company at December 31, 2010.

(6) Diluted weighted average shares outstanding includes the Series C convertible preferred stock on a “non-converted” basis. On an “as-converted” basis, FFO available to common stockholders per diluted share is $1.20 and $0.44, respectively, for actual and pro forma. On an “as-converted” basis, Adjusted FFO available to common stockholders per diluted share is $0.60 and $0.58, respectively, for actual and pro forma.

 

11



 

Sunstone Hotel Investors, Inc.

Comparable Portfolio and Pro Forma Comparable Portfolio Hotel EBITDA Margins

(Unaudited and in thousands except hotels and rooms)

 

 

 

Three Months Ended December 31, 2010

 

Three Months Ended December 31, 2009

 

 

 

Actual (1)

 

Non-comparable 
Hotel (2)

 

Comparable (3)

 

Hotels Acquired 
Subsequent to December 
31, 2010 (4)

 

Pro Forma 
Comparable (5)

 

Actual (6)

 

Reacquired Hotel (7)

 

Comparable (8)

 

Hotels Acquired 
Subsequent to December 
31, 2010 (4)

 

Pro Forma 
Comparable (9)

 

Number of Hotels

 

31

 

(1

)

30

 

2

 

32

 

29

 

1

 

30

 

2

 

32

 

Number of Rooms

 

11,722

 

(409

)

11,313

 

954

 

12,267

 

10,966

 

347

 

11,313

 

954

 

12,267

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel EBITDA Margin (10)

 

25.6

%

22.7

%

25.7

%

38.6

%

27.5

%

23.8

%

5.9

%

23.2

%

33.7

%

24.5

%

Hotel EBITDA Margin adjusted for prior year property tax credits (11)

 

24.8

%

22.7

%

24.9

%

38.6

%

26.8

%

23.8

%

5.9

%

23.2

%

33.7

%

24.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Room revenue

 

$

121,387

 

$

(3,209

)

$

118,178

 

$

23,494

 

$

141,672

 

$

108,502

 

$

3,352

 

$

111,854

 

$

20,352

 

$

132,206

 

Food and beverage revenue

 

49,734

 

(356

)

49,378

 

2,926

 

52,304

 

46,037

 

2,008

 

48,045

 

2,681

 

50,726

 

Other operating revenue

 

9,186

 

(461

)

8,725

 

1,838

 

10,563

 

9,027

 

200

 

9,227

 

1,695

 

10,922

 

Total Hotel Revenues

 

180,307

 

(4,026

)

176,281

 

28,258

 

204,539

 

163,566

 

5,560

 

169,126

 

24,728

 

193,854

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Room expense

 

31,917

 

(820

)

31,097

 

4,847

 

35,944

 

27,694

 

1,054

 

28,748

 

4,480

 

33,228

 

Food and beverage expense

 

35,380

 

(341

)

35,039

 

2,791

 

37,830

 

33,009

 

1,635

 

34,644

 

2,514

 

37,158

 

Other hotel expense

 

44,906

 

(1,308

)

43,598

 

7,152

 

50,750

 

44,727

 

1,750

 

46,477

 

6,996

 

53,473

 

General and administrative expense

 

21,916

 

(644

)

21,272

 

2,555

 

23,827

 

19,248

 

793

 

20,041

 

2,404

 

22,445

 

Total Hotel Expenses

 

134,119

 

(3,113

)

131,006

 

17,345

 

148,351

 

124,678

 

5,232

 

129,910

 

16,394

 

146,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel EBITDA

 

46,188

 

(913

)

45,275

 

10,913

 

56,188

 

38,888

 

328

 

39,216

 

8,334

 

47,550

 

Prior year property tax credits

 

(1,429

)

 

(1,429

)

 

(1,429

)

 

 

 

 

 

Hotel EBITDA adjusted for prior year property tax credits

 

44,759

 

(913

)

43,846

 

10,913

 

54,759

 

38,888

 

328

 

39,216

 

8,334

 

47,550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel performance guaranty

 

 

 

 

 

 

2,507

 

 

2,507

 

 

2,507

 

Non-hotel operating income

 

669

 

 

669

 

 

669

 

405

 

 

405

 

 

405

 

Amortization of lease intangibles

 

(55

)

 

(55

)

 

(55

)

 

 

 

 

 

Management company transition costs

 

(74

)

 

(74

)

 

(74

)

 

 

 

 

 

Prior year property tax credits

 

1,429

 

 

1,429

 

 

1,429

 

 

 

 

 

 

Corporate overhead

 

(7,492

)

 

(7,492

)

 

(7,492

)

(10,418

)

 

(10,418

)

 

(10,418

)

Depreciation and amortization

 

(24,807

)

 

(24,807

)

 

(24,807

)

(22,976

)

 

(22,976

)

 

(22,976

)

Operating Income

 

14,429

 

(913

)

13,516

 

10,913

 

24,429

 

8,406

 

328

 

8,734

 

8,334

 

17,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net earnings (losses) of unconsolidated joint ventures

 

80

 

 

80

 

 

80

 

(25,185

)

 

(25,185

)

 

(25,185

)

Interest and other income

 

121

 

 

121

 

 

121

 

286

 

 

286

 

 

286

 

Interest expense

 

(17,103

)

 

(17,103

)

 

(17,103

)

(18,833

)

 

(18,833

)

 

(18,833

)

Loss on extinguishment of debt

 

 

 

 

 

 

(53

)

 

(53

)

 

(53

)

Income (loss) from discontinued operations

 

38,145

 

 

38,145

 

 

38,145

 

(92,586

)

 

(92,586

)

 

(92,586

)

Net Income (Loss)

 

$

35,672

 

$

(913

)

$

34,759

 

$

10,913

 

$

45,672

 

$

(127,965

)

$

328

 

$

(127,637

)

$

8,334

 

$

(119,303

)

 


(1) Actual represents our ownership results for the 31 hotels owned by the Company as of the end of the period.

(2) Non-comparable Hotel represents our ownership results for the Royal Palm Miami Beach that is being renovated and repositioned beginning in 2010.

(3) Comparable represents our ownership results for the 30 “comparable” hotels owned by the Company as of the end of the period. Excludes the Royal Palm Miami Beach that is being renovated and repositioned beginning in 2010.

(4) Hotels Acquired Subsequent to December 31, 2010 represents the 460-room Doubletree Guest Suites Times Square acquired by the Company on January 14, 2011, and the 494-room JW Marriott New Orleans acquired by the Company on February 15, 2011.

(5) Pro Forma Comparable represents our ownership results for the 30 comparable hotels owned by the Company as of the end of the period, plus the Doubletree Guest Suites Times Square acquired by the Company on January 14, 2011, and the JW Marriott New Orleans acquired by the Company on February 15, 2011.

(6) Actual represents our ownership results for the 29 hotels held for investment as of the end of the period. Excludes the W San Diego, Marriott Ontario Airport, Renaissance Westchester and eight hotels included in the Mass Mutual portfolio, which have been reclassified as discontinued operations on our balance sheets and statements of operations.

(7) Reacquired Hotel represents our ownership results for the Renaissance Westchester for the entire reporting period. The Renaissance Westchester was reacquired by the Company on June 14, 2010.

(8) Comparable represents our ownership results for the 29 hotels held for investment as of the end of the period, plus the Renaissance Westchester reacquired by the Company on June 14, 2010. Excludes the W San Diego, Marriott Ontario Airport and eight hotels included in the Mass Mutual portfolio, which have been reclassified as discontinued operations on our balance sheets  and statements of operations.

(9) Pro Forma Comparable represents our ownership results for the 29 hotels held for investment as of the end of the period, plus the Renaissance Westchester reacquired by the Company on June 14, 2010, the Doubletree Guest Suites Times Square acquired by the Company on January 14, 2011, and the JW Marriott New Orleans acquired by the Company on February 15, 2011.

(10) Hotel EBITDA Margin is calculated as Hotel EBITDA divided by total hotel revenues.

(11) Hotel EBITDA Margin for the three months ended December 31, 2010 includes the benefit of $1.4 million in prior year property tax credits. Without this benefit, Comparable Hotel EBITDA Margin for the three months ended December 31, 2010 would have been 24.9%, or 170 basis points higher than the three months ended December 31, 2009, and Pro Forma Comparable Hotel EBITDA Margin for the three months ended December 31, 2010 would have been 26.8%, or 230 basis points higher than the three months ended December 31, 2009.

 

12



 

Sunstone Hotel Investors, Inc.

Comparable Portfolio and Pro Forma Comparable Portfolio Hotel EBITDA Margins

(Unaudited and in thousands except hotels and rooms)

 

 

 

Year Ended December 31, 2010

 

Year Ended December 31, 2009

 

 

 

Actual (1)

 

Reacquired Hotel (2)

 

Non-comparable
Hotel (3)

 

Comparable (4)

 

Hotels Acquired 
Subsequent to December 
31, 2010 (5)

 

Pro Forma 
Comparable (6)

 

Actual (7)

 

Reacquired Hotel (8)

 

Comparable (9)

 

Hotels Acquired 
Subsequent to December
31, 2010 (5)

 

Pro Forma 
Comparable (10)

 

Number of Hotels

 

31

 

 

 

(1

)

30

 

2

 

32

 

29

 

1

 

30

 

2

 

32

 

Number of Rooms

 

11,722

 

 

 

(409

)

11,313

 

954

 

12,267

 

10,966

 

347

 

11,313

 

954

 

12,267

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel EBITDA Margin (11)

 

24.8

%

10.9

%

18.4

%

24.7

%

30.4

%

25.4

%

24.8

%

8.3

%

24.4

%

25.8

%

24.5

%

Hotel EBITDA Margin adjusted for prior year property tax credits (12)

 

24.6

%

10.9

%

18.4

%

24.4

%

30.4

%

25.2

%

24.8

%

8.3

%

24.4

%

25.8

%

24.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Room revenue

 

$

428,412

 

$

4,930

 

$

(3,921

)

$

429,421

 

$

71,389

 

$

500,810

 

$

408,150

 

$

10,824

 

$

418,974

 

$

63,330

 

$

482,304

 

Food and beverage revenue

 

164,378

 

3,114

 

(458

)

167,034

 

9,834

 

176,868

 

161,963

 

5,735

 

167,698

 

8,567

 

176,265

 

Other operating revenue

 

34,571

 

241

 

(589

)

34,223

 

6,926

 

41,149

 

35,427

 

537

 

35,964

 

6,640

 

42,604

 

Total Hotel Revenues

 

627,361

 

8,285

 

(4,968

)

630,678

 

88,149

 

718,827

 

605,540

 

17,096

 

622,636

 

78,537

 

701,173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Room expense

 

111,674

 

1,417

 

(1,051

)

112,040

 

17,172

 

129,212

 

102,763

 

3,149

 

105,912

 

15,790

 

121,702

 

Food and beverage expense

 

120,853

 

2,355

 

(401

)

122,807

 

9,336

 

132,143

 

118,680

 

4,734

 

123,414

 

8,722

 

132,136

 

Other hotel expense

 

164,077

 

2,403

 

(1,788

)

164,692

 

25,924

 

190,616

 

162,803

 

5,310

 

168,113

 

25,654

 

193,767

 

General and administrative expense

 

75,146

 

1,203

 

(812

)

75,537

 

8,901

 

84,438

 

71,040

 

2,479

 

73,519

 

8,136

 

81,655

 

Total Hotel Expenses

 

471,750

 

7,378

 

(4,052

)

475,076

 

61,333

 

536,409

 

455,286

 

15,672

 

470,958

 

58,302

 

529,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel EBITDA

 

155,611

 

907

 

(916

)

155,602

 

26,816

 

182,418

 

150,254

 

1,424

 

151,678

 

20,235

 

171,913

 

Prior year property tax credits

 

(1,429

)

 

 

(1,429

)

 

(1,429

)

 

 

 

 

 

Hotel EBITDA adjusted for prior year property tax credits

 

154,182

 

907

 

(916

)

154,173

 

26,816

 

180,989

 

150,254

 

1,424

 

151,678

 

20,235

 

171,913

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel performance guaranty

 

 

 

 

 

 

 

2,507

 

 

2,507

 

 

2,507

 

Non-hotel operating income

 

3,166

 

 

 

3,166

 

 

3,166

 

2,390

 

 

2,390

 

 

2,390

 

Amortization of lease intangibles

 

(281

)

 

 

(281

)

 

(281

)

 

 

 

 

 

Management company transition costs

 

(249

)

 

 

(249

)

 

(249

)

 

 

 

 

 

Prior year property tax credits

 

1,429

 

 

 

1,429

 

 

1,429

 

 

 

 

 

 

Corporate overhead

 

(28,803

)

 

 

(28,803

)

 

(28,803

)

(25,242

)

 

(25,242

)

 

(25,242

)

Depreciation and amortization

 

(95,500

)

 

 

(95,500

)

 

(95,500

)

(93,795

)

 

(93,795

)

 

(93,795

)

Property and goodwill impairment losses

 

(1,943

)

 

 

(1,943

)

 

(1,943

)

(30,852

)

 

(30,852

)

 

(30,852

)

Operating Income

 

32,001

 

907

 

(916

)

31,992

 

26,816

 

58,808

 

5,262

 

1,424

 

6,686

 

20,235

 

26,921

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net earnings (losses) of unconsolidated joint ventures

 

555

 

 

 

555

 

 

555

 

(27,801

)

 

(27,801

)

 

(27,801

)

Interest and other income

 

111

 

 

 

111

 

 

111

 

1,388

 

 

1,388

 

 

1,388

 

Interest expense

 

(70,830

)

 

 

(70,830

)

 

(70,830

)

(76,539

)

 

(76,539

)

 

(76,539

)

Gain on extinguishment of debt

 

 

 

 

 

 

 

54,506

 

 

54,506

 

 

54,506

 

Income (loss) from discontinued operations

 

76,705

 

 

 

76,705

 

 

76,705

 

(226,424

)

 

(226,424

)

 

(226,424

)

Net Income (Loss)

 

$

38,542

 

$

907

 

$

(916

)

$

38,533

 

$

26,816

 

$

65,349

 

$

(269,608

)

$

1,424

 

$

(268,184

)

$

20,235

 

$

(247,949

)

 


(1) Actual represents our ownership results for the 31 hotels owned by the Company as of the end of the period.

(2) Reacquired Hotel represents operating results for the Renaissance Westchester while it was held in receivership prior to our reacquisition on June 14, 2010.

(3) Non-comparable Hotel represents our ownership results for the Royal Palm Miami Beach that is being renovated and repositioned beginning in 2010.

(4) Comparable represents our ownership results for the 30 “comparable” hotels owned by the Company as of the end of the period, plus the Renaissance Westchester while it was held in receivership. Excludes the Royal Palm Miami Beach that is being renovated and repositioned beginning in 2010.

(5) Hotels Acquired Subsequent to December 31, 2010 represents the 460-room Doubletree Guest Suites Times Square acquired by the Company on January 14, 2011, and the 494-room JW Marriott New Orleans acquired by the Company on February 15, 2011.

(6) Pro Forma Comparable represents our ownership results for the 30 comparable hotels owned by the Company as of the end of the period, plus the Doubletree Guest Suites Times Square acquired by the Company on January 14, 2011, and the JW Marriott New Orleans acquired by the Company on February 15, 2011.

(7) Actual represents our ownership results for the 29 hotels held for investment as of the end of the period. Excludes the W San Diego, Marriott Ontario Airport, Renaissance Westchester and eight hotels included in the Mass Mutual portfolio, which have been reclassified as discontinued operations on our balance sheets and statements of operations.

(8) Reacquired Hotel represents our ownership results for the Renaissance Westchester for the entire reporting period. The Renaissance Westchester was reacquired by the Company on June 14, 2010.

(9) Comparable represents our ownership results for the 29 hotels held for investment as of the end of the period, plus the Renaissance Westchester reacquired by the Company on June 14, 2010. Excludes the W San Diego, Marriott Ontario Airport and eight hotels included in the Mass Mutual portfolio, which have been reclassified as discontinued operations on our balance sheets  and statements of operations.

(10) Pro Forma Comparable represents our ownership results for the 29 hotels held for investment as of the end of the period, plus the Renaissance Westchester reacquired by the Company on June 14, 2010, the Doubletree Guest Suites Times Square acquired by the Company on January 14, 2011, and the JW Marriott New Orleans acquired by the Company on February 15, 2011.

(11) Hotel EBITDA Margin is calculated as Hotel EBITDA divided by total hotel revenues.

(12) Hotel EBITDA Margin for the year ended December 31, 2010 includes the benefit of $1.4 million in prior year property tax credits. Without this benefit, Comparable Hotel EBITDA Margin for the year ended December 31, 2010 would have been 24.4%, or flat as compared to the year ended December 31, 2009, and Pro Forma Comparable Hotel EBITDA Margin for the year ended December 31, 2010 would have been 25.2%, or 70 basis points higher than the year ended December 31, 2009.

 

13



 

Sunstone Hotel Investors, Inc.

Comparable Portfolio Operating Statistics by Region

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent

 

 

 

 

 

 

 

Three Months Ended December 31, 2010

 

Three Months Ended December 31, 2009

 

Change in

 

 

 

Number

 

Number

 

Occupancy

 

Average

 

Comparable

 

Occupancy

 

Average

 

Comparable

 

Comparable

 

Region

 

of Hotels

 

of Rooms

 

Percentages

 

Daily Rate

 

RevPAR

 

Percentages

 

Daily Rate

 

RevPAR

 

RevPAR

 

California (1)

 

9

 

2,983

 

69.3

%

$

121.39

 

$

84.12

 

68.8

%

$

116.13

 

$

79.90

 

5.3

%

Other West (2)

 

5

 

1,575

 

55.4

%

$

108.17

 

$

59.93

 

61.7

%

$

110.13

 

$

67.95

 

-11.8

%

Midwest (3)

 

7

 

2,177

 

61.7

%

$

135.85

 

$

83.82

 

64.1

%

$

123.52

 

$

79.18

 

5.9

%

East (4)

 

9

 

4,578

 

69.6

%

$

191.40

 

$

133.21

 

66.9

%

$

183.52

 

$

122.77

 

8.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Comparable Portfolio

 

30

 

11,313

 

66.3

%

$

154.51

 

$

102.44

 

66.2

%

$

146.44

 

$

96.94

 

5.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent

 

 

 

 

 

 

 

Year Ended December 31, 2010

 

Year Ended December 31, 2009

 

Change in

 

 

 

Number

 

Number

 

Occupancy

 

Average

 

Comparable

 

Occupancy

 

Average

 

Comparable

 

Comparable

 

Region

 

of Hotels

 

of Rooms

 

Percentages

 

Daily Rate

 

RevPAR

 

Percentages

 

Daily Rate

 

RevPAR

 

RevPAR

 

California (1)

 

9

 

2,983

 

75.0

%

$

124.37

 

$

93.28

 

72.5

%

$

125.45

 

$

90.95

 

2.6

%

Other West (2)

 

5

 

1,575

 

62.7

%

$

111.86

 

$

70.14

 

66.7

%

$

115.58

 

$

77.09

 

-9.0

%

Midwest (3)

 

7

 

2,177

 

64.5

%

$

131.76

 

$

84.99

 

64.7

%

$

126.54

 

$

81.87

 

3.8

%

East (4)

 

9

 

4,578

 

71.8

%

$

183.99

 

$

132.10

 

69.7

%

$

181.50

 

$

126.51

 

4.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Comparable Portfolio

 

30

 

11,313

 

70.0

%

$

148.83

 

$

104.18

 

69.0

%

$

147.19

 

$

101.56

 

2.6

%

 


(1)  All of these hotels are located in Southern California.

(2)  Includes Oregon, Texas and Utah.

(3)  Includes Illinois, Michigan and Minnesota.

(4)  Includes Florida, Maryland, Massachusetts, New York, Pennsylvania, Virginia and Washington D.C. Excludes the Royal Palm Miami Beach that was acquired in August 2010 and is being renovated and repositioned.

 

14



 

Sunstone Hotel Investors, Inc.

Comparable Portfolio Operating Statistics by Brand

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent

 

 

 

 

 

 

 

Three Months Ended December 31, 2010

 

Three Months Ended December 31, 2009

 

Change in

 

 

 

Number

 

Number

 

Occupancy

 

Average

 

Comparable

 

Occupancy

 

Average

 

Comparable

 

Comparable

 

Brand

 

of Hotels

 

of Rooms

 

Percentages

 

Daily Rate

 

RevPAR

 

Percentages

 

Daily Rate

 

RevPAR

 

RevPAR

 

Marriott

 

18

 

6,934

 

66.8

%

$

156.46

 

$

104.52

 

65.2

%

$

147.57

 

$

96.22

 

8.6

%

Hilton

 

6

 

2,133

 

67.8

%

$

189.67

 

$

128.60

 

70.8

%

$

183.07

 

$

129.61

 

-0.8

%

Hyatt

 

1

 

403

 

73.4

%

$

112.97

 

$

82.92

 

77.9

%

$

101.44

 

$

79.02

 

4.9

%

Other Brand Affiliations (1)

 

2

 

647

 

69.1

%

$

114.46

 

$

79.09

 

69.3

%

$

113.20

 

$

78.45

 

0.8

%

Independent (2)

 

3

 

1,196

 

56.5

%

$

108.29

 

$

61.18

 

59.5

%

$

101.01

 

$

60.10

 

1.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Comparable Portfolio

 

30

 

11,313

 

66.3

%

$

154.51

 

$

102.44

 

66.2

%

$

146.44

 

$

96.94

 

5.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent

 

 

 

 

 

 

 

Year Ended December 31, 2010

 

Year Ended December 31, 2009

 

Change in

 

 

 

Number

 

Number

 

Occupancy

 

Average

 

Comparable

 

Occupancy

 

Average

 

Comparable

 

Comparable

 

Brand

 

of Hotels

 

of Rooms

 

Percentages

 

Daily Rate

 

RevPAR

 

Percentages

 

Daily Rate

 

RevPAR

 

RevPAR

 

Marriott

 

18

 

6,934

 

69.7

%

$

152.20

 

$

106.08

 

68.4

%

$

151.44

 

$

103.58

 

2.4

%

Hilton

 

6

 

2,133

 

72.7

%

$

175.23

 

$

127.39

 

71.9

%

$

170.50

 

$

122.59

 

3.9

%

Hyatt

 

1

 

403

 

82.6

%

$

118.92

 

$

98.23

 

75.4

%

$

119.36

 

$

90.00

 

9.1

%

Other Brand Affiliations (1)

 

2

 

647

 

75.4

%

$

116.71

 

$

88.00

 

72.3

%

$

121.61

 

$

87.92

 

0.1

%

Independent (2)

 

3

 

1,196

 

59.5

%

$

104.50

 

$

62.18

 

63.4

%

$

100.38

 

$

63.64

 

-2.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Comparable Portfolio

 

30

 

11,313

 

70.0

%

$

148.83

 

$

104.18

 

69.0

%

$

147.19

 

$

101.56

 

2.6

%

 


(1) Includes a Fairmont and a Sheraton.

(2) Excludes the Royal Palm Miami Beach that was acquired in August 2010 and is being renovated and repositioned.

 

15



 

Sunstone Hotel Investors, Inc.

Debt Summary

(Unaudited - dollars in thousands)

 

 

 

 

 

Interest Rate /

 

Maturity

 

December 31, 2010

 

Subsequent

 

February 17, 2011

 

Debt

 

Collateral

 

Spread

 

Date

 

Balance

 

Events(1)

 

Balance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Mortgage Debt

 

Renaissance Long Beach

 

4.98%

 

7/1/2012

 

$

33,251

 

 

 

$

33,251

 

Secured Mortgage Debt

 

Rochester laundry facility

 

9.88%

 

6/1/2013

 

2,474

 

 

 

2,474

 

Secured Mortgage Debt

 

Doubletree Minneapolis

 

5.34%

 

5/1/2015

 

17,617

 

 

 

17,617

 

Secured Mortgage Debt

 

Hilton Del Mar

 

5.34%

 

5/1/2015

 

25,550

 

 

 

25,550

 

Secured Mortgage Debt

 

Marriott Houston

 

5.34%

 

5/1/2015

 

23,453

 

 

 

23,453

 

Secured Mortgage Debt

 

Marriott Park City

 

5.34%

 

5/1/2015

 

15,289

 

 

 

15,289

 

Secured Mortgage Debt

 

Marriott Philadelphia

 

5.34%

 

5/1/2015

 

27,702

 

 

 

27,702

 

Secured Mortgage Debt

 

Marriott Troy

 

5.34%

 

5/1/2015

 

35,866

 

 

 

35,866

 

Secured Mortgage Debt

 

Marriott Tysons Corner

 

5.34%

 

5/1/2015

 

45,765

 

 

 

45,765

 

Secured Mortgage Debt

 

The Kahler Grand

 

5.34%

 

5/1/2015

 

28,212

 

 

 

28,212

 

Secured Mortgage Debt

 

Valley River Inn

 

5.34%

 

5/1/2015

 

11,773

 

 

 

11,773

 

Secured Mortgage Debt

 

JW Marriott New Orleans

 

5.45%

 

9/1/2015

 

 

42,183

 

42,183

 

Secured Mortgage Debt

 

Renaissance Harborplace

 

5.13%

 

1/1/2016

 

105,241

 

 

 

105,241

 

Secured Mortgage Debt

 

Marriott Del Mar

 

5.69%

 

1/11/2016

 

48,000

 

 

 

48,000

 

Secured Mortgage Debt

 

Hilton Houston North

 

5.66%

 

3/11/2016

 

33,261

 

 

 

33,261

 

Secured Mortgage Debt

 

Renaissance Orlando at Sea World®

 

5.52%

 

7/1/2016

 

83,954

 

 

 

83,954

 

Secured Mortgage Debt

 

Embassy Suites Chicago

 

5.58%

 

3/1/2017

 

75,000

 

 

 

75,000

 

Secured Mortgage Debt

 

Marriott Boston Long Wharf

 

5.58%

 

4/11/2017

 

176,000

 

 

 

176,000

 

Secured Mortgage Debt

 

Embassy Suites La Jolla

 

6.60%

 

6/1/2019

 

70,000

 

 

 

70,000

 

Secured Mortgage Debt

 

Hilton Times Square

 

4.97%

 

11/1/2020

 

92,288

 

 

 

92,288

 

Secured Mortgage Debt

 

Renaissance Washington D.C.

 

5.95%

 

5/1/2021

 

132,304

 

 

 

132,304

 

Exchangeable Senior Notes

 

Guaranty

 

4.60%

 

7/15/2027

 

62,500

 

 

 

62,500

 

Total Fixed Rate Debt

 

 

 

 

 

 

 

1,145,500

 

42,183

 

1,187,683

 

Secured Mortgage Debt

 

Doubletree Guest Suites Times Square

 

L + 1.15%

 

1/9/2012

 

 

$

270,000

 

270,000

 

Credit Facility

 

Pledged by 12 unencumbered hotels

 

L + 3.25% - 4.25%

 

11/1/2013

 

 

 

 

Total Variable Rate Debt

 

 

 

 

 

 

 

 

270,000

 

270,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL DEBT

 

 

 

 

 

 

 

$

1,145,500

 

$

312,183

 

$

1,457,683

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A cumulative redeemable preferred

 

 

 

8.00%

 

perpetual

 

$

176,250

 

$

 

$

176,250

 

Series C cumulative convertible redeemable preferred

 

 

 

6.45%

 

perpetual

 

$

100,000

 

$

 

$

100,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

% Fixed Rate Debt

 

 

 

 

 

 

 

100.0

%

 

 

81.5

%

% Floating Rate Debt

 

 

 

 

 

 

 

0.0

%

 

 

18.5

%

Average Interest Rate - Fixed Rate Debt

 

 

 

 

 

 

 

5.49

%

 

 

5.49

%

Weighted Average Maturity of Debt (2)

 

 

 

 

 

 

 

6.9 years

 

 

 

5.5 years

 

 


(1)          Subsequent Events includes the Company's assumption of $270.0 million of indebtedness secured by the Doubletree Guest Suites Times Square, and the assumption of a $42.2 million mortgage secured by the JW Marriott New Orleans.  The Company purchased the Doubletree Guest Suites Times Square in January 2011 and the JW Marriott New Orleans in February 2011. The JW Marriott New Orleans mortgage originally included interest at a floating rate, but was swapped to a fixed rate of 5.45%.

(2)          Assumes the exchangeable senior notes remain outstanding to maturity.  If the exchangeable senior notes were redeemed upon the first put date of January 15, 2013, the weighted average maturity would be approximately 6 years.

 

16