Email page PDF view Print view Email Alert Social media sharing

Press Release


Condor Hospitality Trust Reports 2016 Results

25 Non-Core Hotels Sold | 2 Premium-Branded Hotels Acquired | Reinstated Common Dividend

Company Release - 3/1/2017 4:32 PM ET

BETHESDA, Md., March 01, 2017 (GLOBE NEWSWIRE) -- Condor Hospitality Trust, Inc. (NASDAQ:CDOR) (the “Company”) today announced results for the fourth quarter and year-ended December 31, 2016. 

“In early 2015, Condor embarked on implementing a new vision for the Company involving the repositioning of the portfolio as part of a new investment strategy, improving the Company’s equity structure, and enhancing the Company’s debt profile.  We are pleased to report that we substantially achieved all of these objectives in 2016.  The portfolio is dramatically repositioned as the result of 25 legacy asset sales in 2016, bringing the total number of legacy hotel asset sales to approximately $116.1 million comprising 42 hotels with 3,537 rooms since January 2015.  Additionally, we acquired two premium-branded hotels in 2016, the Aloft Atlanta Downtown and the Aloft Leawood/Kansas City increasing our new investment platform acquisitions to approximately $109 million in five hotels with 788 rooms during the 15 months ending December 31, 2016.  Additionally, subsequent to year end we announced the acquisition of four Home2 Suites hotels for $73.8 million that we expect to close in the first quarter.  The majority of the Company’s earnings are now generated by high-quality, premium-branded, select-service assets.  Additionally, we raised $30 million in a private placement in early 2016 by issuing newly created Series D Preferred Stock, which enhanced and simplified the equity capitalization of the Company by redeeming the Series A and B Preferred shares and converting all existing Series C Preferred Stock to Series D, resulting in a single class of remaining preferred stock. Subsequent to year-end 2016, the holders of the Series D Preferred converted to common stock, which we feel is a strong indication of their belief in the long-term value of the common stock of the Company.  Finally, subsequent to year end, we announced that the Company closed a new $90 million secured credit facility.  We believe all of these successes have and will continue to create shareholder value, as evidenced by the reinstatement of common dividends in 2016 for the first time since 2009,” said Bill Blackham, Condor’s Chief Executive Officer.

2016 Key Accomplishments

Revenue and Net Earnings:  Condor’s 2016 revenue from continuing operations was $50.6 million compared to $58.7 million in 2015.  Full year net earnings attributable to common shareholders was $2.0 million, or $0.41 per basic and $0.14 per diluted share, compared to $9.5 million, or $1.94 per basic and $0.00 per diluted share in 2015.

25 Non-Core Assets Sold:  The Company disposed of 25 legacy non-core hotels in 2016 at what we believe were attractive valuations.  In addition to the 15 hotels sold in the first three quarters of 2016 with gross proceeds totaling $34.8 million, the Company sold ten hotels in the fourth quarter resulting in $26.6 million of gross proceeds and an aggregate of $61.4 million of gross proceeds for the year.  The Company plans to dispose of an additional seven legacy hotels in 2017.

Two Premium-Branded, Select-Service Hotels Acquired:  On August 23, 2016, the Company announced the closing of the joint venture acquisition of the 254-room Aloft Atlanta located in downtown Atlanta.  Condor entered into a joint venture agreement with Three Wall Capital to acquire the hotel (the Atlanta JV).  Through its operating partnership subsidiary, Condor owns 80% of the joint venture with Three Wall Capital owning the remaining 20%.  The purchase price for the hotel was $43.6 million.  On December 14, 2016, the Company closed on the purchase of the 156-room Aloft Leawood located within Park Place Village in Kansas City.  The purchase price for the hotel was $22.5 million. The Aloft Atlanta Downtown and Aloft Leawood represent the fifth and sixth, respectively, new investment platform hotels in Condor’s portfolio.

Preferred Capital Raise:  On March 16, 2016, Condor announced that it had raised $30.0 million in a private placement transaction with an affiliate of the StepStone Group.  The investment, structured as Series D Preferred Stock, includes a 6.25% coupon, payable quarterly, and may be converted under certain circumstances into shares of the Company’s common stock at a conversion price of $1.60 per share.  Simultaneously, all existing Series C Preferred Stock, held by Real Estate Strategies L.P. (RES) was converted into Series D Preferred Stock.  In the second quarter of 2016, the Company used a portion of the proceeds from the $30.0 million Series D raise to redeem for cash all outstanding Series A and Series B Preferred Stock, including all unpaid accrued dividends.

Reinstated Common Dividend for First Time Since 2009:  On July 11, 2016, the Board of Directors declared a common stock dividend of $0.01 per share, representing the first common stock dividend declared and paid by the Company since 2009.  On December 8, 2016, the Board of Directors declared a $0.03 per share quarterly common stock dividend for the fourth quarter, which represented the Company’s third consecutive quarterly common stock dividend.  The fourth quarter dividend was paid on January 5, 2017 to shareholders of record on December 20, 2016.  Although the Board of Directors will evaluate the Company’s dividend policy on a quarterly basis, it believes that the common dividend level is sustainable.

Subsequent Events

Closed on $90 Million Senior Secured Credit Facility:  On February 8, 2017, Condor announced the execution of a commitment letter with two lenders on a $90.0 million senior secured credit facility.  KeyBank and The Huntington National Bank are the joint lead arrangers for the revolving credit facility with KeyBank serving as administrative agent and The Huntington National Bank serving as syndication agent.  The commitment letter provides for a revolving credit facility with an initial size of $90.0 million and includes an accordion feature that would allow the Company to increase the size of the facility to $400.0 million subject to certain conditionsOn March 1, 2017, Condor closed on the credit facility.

Executed Agreement to Acquire Four Home2 Suites:  On January 23, 2017, Condor announced the execution of an agreement to purchase a portfolio of four Home2 Suites hotels for $73.8 million.  The portfolio includes the following hotels: Home2 Suites Memphis/Southaven, Home2 Suites Austin/Round Rock, Home2 Suites Lexington University/Medical Center (Kentucky), and Home2 Suites Tallahassee State Capitol.  It is expected that the hotels will continue to be managed by Vista Host, Inc.  Upon an expected closing in the first quarter of 2017, the four Home2 Suites would increase the number of hotels under our new investment platform to ten.

Series D Preferred Stock Converted to Common:  On February 28, 2017, shares of Condor’s Series D Preferred Stock, totaling approximately $62.5 million in face value, were converted into common equity per an agreement between Condor and the two holders, RES and StepStone.  The Series D Preferred shares converted at $1.60 per share thus creating an additional 39,032,225 shares of common stock.  As part of the agreement, a new series of preferred shares, Series E, was created to address the make whole payment provision of the Series D arrangement. Series E Preferred Stock of $9.25 million was issued and is also convertible into common equity given certain stock price thresholds.

Summary Financial Results

Revenue:  Condor’s fourth quarter 2016 revenue from continuing operations was $10.5 million compared to $13.4 million in the same 2015 period.  Condor’s full year 2016 revenue from continuing operations was $50.6 million compared to $58.7 million in 2015.  Revenue from wholly owned properties acquired in and since 2012 in the three months and twelve months ended December 31, 2016 totaled $4.1 million and $16.3 million, respectively, which was offset by revenue declines from properties considered held for sale or sold of $4.3 million and $18.1 million, respectively, in 2015.

Net Earnings:  Fourth quarter net earnings attributable to common shareholders was $3.6 million, or $0.72 per basic and $0.10 per diluted share, compared to $3.4 million, or $0.69 per basic and $0.01 per diluted share for the same 2015 period.  The 2015 period included a substantial $3.6 million noncash derivative gain.  Year-ended 2016 net income attributable to common shareholders was $2.0 million, or $0.41 per basic and $0.14 per diluted share compared to $9.5 million, or $1.94 per basic and $0.00 per diluted share for the year-ended 2015.  The year-ended 2016 results include dividends declared and undeclared and in kind distributions to preferred shareholders of $20.7 million which increased considerably over $3.6 million in the same period in 2015 as a result of the preferred stock redemptions and transactions in 2016. Increased gains on the sale of assets, decreased net gain on derivatives and convertible debt, and decreases in impairment charges also drove the differences in net income between the two years.

RevPAR:  For the fourth quarter, Revenue per Available Room (“RevPAR”) for the six hotels considered the new investment platform hotels (includes the two Alofts acquired in 2016, the three hotels acquired in 2015 and the Hilton Garden Inn acquired in 2012) increased by 9.7% to $84.81 from $77.33 for the same period in 2015 (comparable operating results given for these hotels include results prior to the Company’s ownership based on information obtained from the prior owners).  The increase is attributable to a 1.7% increase in Average Daily Rate (“ADR”) over the same period 2015 and a 7.9% increase in occupancy.  ADR rose to $119.81 for the fourth quarter 2016 as compared to $117.86 for the same period in 2015.  Occupancy increased to 70.79% for the fourth quarter 2016 as compared to 65.61% for the same period in 2015. 

For the year-ended December 31, 2016, RevPAR increased 7.63% to $90.78 as compared to $84.34 for the same period in 2015 for these new investment platform hotels.  The Company owned only one of the new investment platform hotels for the full respective same periods in 2015 and believes the increase in RevPAR across the new investment platform hotels is indicative of the Company’s ability to effectively monitor its third party operators and identify intensive asset management strategies to achieve enhanced performance.

For the fourth quarter, RevPAR for the six same-store hotels not considered held for sale at December 31, 2016 increased 13.0% from the same period in 2015 to $51.51.  The increase is attributable to a 15.4% increase in occupancy to 69.32%, while ADR decreased by 2.1% to $74.31. For the year-ended December 31, 2016, RevPAR for the six same-store hotels not considered held for sale at December 31, 2016 declined 1.9% to $49.52. The decrease is attributable to a 3.4% reduction in occupancy to 64.42%, which was partially offset by a 1.6% increase in ADR to $76.88. In our legacy hotel portfolio, the decreases in occupancy between the periods were driven by market challenges facing these hotels as a result of declines in the oil and gas, rail, and fracking industries. Despite these occupancy challenges, the Company has focused on increasing ADR to improve profitability as is evident in the year-ended 2016 ADR increase.

Funds From Operations (FFO) and Adjusted Funds from Operations (AFFO):  FFO for the three months ended December 31, 2016 decreased to ($1.1) million as compared to $3.4 million for the same period prior year. FFO for the year-ended December 31, 2016 decreased to $6.8 million as compared to $15.6 million for the prior year.  These decreases in FFO were primarily driven by a decrease in net gains on derivatives and convertible debt which decreased by $3.5 million between the fourth quarter periods and $5.2 million between the two year-ended periods.  AFFO for the fourth quarter 2016 was ($1.9) million as compared to ($0.6) million for the same period in 2015.  The decline in AFFO, which excludes net gains on derivatives and convertible debt, was primarily driven by lower revenues as a result of asset sales throughout 2016 and higher general and administrative expenses. 

Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) and Adjusted EBITDA:  EBITDA for the three months ended December 31, 2016 increased to $8.2 million as compared to $7.8 million for the same period prior year, an increase of 4.7%.  EBITDA for the year-ended December 31, 2016 increased to $36.7 million as compared to $25.7 million for the same period prior year, an increase of 43.0%.  The increase in EBITDA for the three months ended December 31, 2016 was primarily driven by an increase in net gains on the disposition of assets which increased by $4.0 million between the fourth quarter periods.  The increase in EBITDA between the year-ended periods was primarily driven by a $16.0 million increase in net gains on the disposition of assets.  Adjusted EBITDA for the three months ended December 31, 2016 decreased to $1.2 million as compared to $1.8 million for the same period prior year, a decrease of 31.5%.  The decline in Adjusted EBITDA was primarily driven by higher general and administrative expenses and lower revenues as a result of asset sales throughout 2016.

Capital Reinvestment:  The Company invested $0.6 million and $3.4 million in capital improvements throughout the portfolio in the three and twelve months ended December 31, 2016, respectively, to upgrade its properties and maintain brand standards.
                                         
Balance Sheet:  The Company had cash and cash equivalents (including restricted cash) and available revolver of $13.7 million and $1.2 million, respectively, at December 31, 2016.  As of December 31, 2016, the Company had total outstanding long-term debt of $63.4 million, with $57.4 million associated with assets held for use with a weighted average maturity of 2.9 years and a weighted average interest rate of 4.89%.

Dividends:  The Board of Directors declared a common stock dividend of $0.03 per share for the fourth quarter that was paid on January 5, 2017 to shareholders of record on December 20, 2016.  The fourth quarter dividend represents the third consecutive quarterly common dividend paid by Condor following the restoration of common dividend payments in July of 2016.  Although the Board of Directors will evaluate the Company’s dividend policy on a quarterly basis, it believes that the new common dividend level is sustainable.  Additionally, the Company declared the fourth quarter regular dividend of $0.15625 per share payable on January 3, 2017 to its 6.25% Series D Preferred Stock shareholders. 

Outlook

“In 2016, Condor Hospitality continued its dramatic transformation with the achievement of several significant milestones, including the closing of two key acquisitions, the Aloft Atlanta Downtown and Aloft Leawood, the disposition of 25 legacy assets at what we believe to be attractive valuations, and three consecutive quarterly common dividend payments after an absence of seven years.  Additionally, subsequent to year end, we closed on a $90 million senior secured credit facility,” said Jonathan Gantt, Condor’s Chief Financial Officer.  “We believe this new facility is a strong indicator of Condor’s credit-worthiness and our standing within the industry as a leading hotel REIT.  We look forward to a successful 2017 in which we use our past successes as a foundation for continued shareholder value creation.”

About Condor Hospitality Trust, Inc.

Condor Hospitality Trust, Inc. (NASDAQ:CDOR) is a self-administered real estate investment trust that specializes in the investment and ownership of upper midscale and upscale, premium-branded, select-service, extended stay, and limited service hotels.  The Company currently owns 19 hotels in 12 states.  Condor’s hotels are franchised by a number of the industry’s most well-regarded brand families including Hilton, Marriott/Starwood, InterContinental Hotels, Choice, and Wyndham.

SELECTED FINANCIAL DATA:

Condor Hospitality Trust, Inc. and Subsidiaries
Consolidated Balance Sheets
(In thousands, except share and per share data)
       
   As of December 31,
  2016
 2015
       
Assets      
Investment in hotel properties, net $96,158  $75,899 
Investment in unconsolidated joint venture  9,036   - 
Cash and cash equivalents  8,326   4,870 
Restricted cash, property escrows  5,350   3,776 
Accounts receivable, net of allowance for doubtful accounts of $21 and $10  1,416   1,169 
Prepaid expenses and other assets  1,666   1,832 
Investment in hotel properties held for sale, net  18,713   54,800 
Total Assets $140,665  $142,346 
       
Liabilities and Equity      
       
Liabilities      
Accounts payable, accrued expenses, and other liabilities $5,823  $5,419 
Derivative liabilities, at fair value  8   8,759 
Convertible debt, at fair value  1,315   - 
Long-term debt, net of deferred financing costs  56,775   44,667 
Long-term debt related to hotel properties held for sale, net of deferred financing costs  5,945   41,344 
Total Liabilities  69,866   100,189 
       
Redeemable preferred stock:      
10% Series B, 800,000 shares authorized; $.01 par value, 332,500 shares outstanding, liquidation preference of $10,182 at December 31, 2015  -   7,662 
       
Equity      
Shareholders' Equity      
Preferred stock, 40,000,000 shares authorized:      
8% Series A, 2,500,000 shares authorized, $.01 par value, 803,270 shares outstanding, liquidation preference of $9,485 at December 31, 2015  -   8 
6.25% Series C, 3,000,000 shares authorized, $.01 par value, 3,000,000 shares outstanding, liquidation preference of $34,492 at December 31, 2015  -   30 
6.25% Series D, 6,700,000 shares authorized, $.01 par value, 6,245,156 shares outstanding, liquidation preference of $63,427 at December 31, 2016  61,333   - 
Common stock, $.01 par value, 200,000,000 shares authorized; 4,956,835 and 4,941,878 shares outstanding  50   49 
Additional paid-in capital  118,613   138,387 
Accumulated deficit  (112,024)  (105,858)
Total Shareholders' Equity  67,972   32,616 
Noncontrolling interest in consolidated partnership (Condor Hospitality Limited Partnership), redemption value of $2,008 and $1,197  2,827   1,879 
Total Equity  70,799   34,495 
       
Total Liabilities and Equity $140,665  $142,346 
         


Condor Hospitality Trust, Inc.
Consolidated Statements of Operations
(In thousands, except per share data)
             
  (Unaudited)   
  Three months ended December 31, Year-ended December 31,
  2016
 2015
 2016
 2015
Revenue            
Room rentals and other hotel services $10,470  $13,394  $50,647  $58,714 
Operating Expenses            
Hotel and property operations  8,040   10,396   37,092   43,367 
Depreciation and amortization  1,094   1,564   5,190   5,400 
General and administrative  1,700   1,310   5,792   5,493 
Acquisitions and terminated transactions  175   490   550   684 
Terminated equity transactions  -   66   -   246 
Total operating expenses  11,009   13,826   48,624   55,190 
Operating income   (539)  (432)  2,023   3,524 
Net gain on disposition of assets  7,318   1,997   23,132   4,798 
Equity in loss of joint venture  (190)  -   (244)  0 
Net gain on derivatives and convertible debt  72   3,570   6,377   11,578 
Other income (expense)  (32)  (8)  55   114 
Interest expense  (1,006)  (1,328)  (4,710)  (5,522)
Loss on debt extinguishment  (639)  (102)  (2,187)  (213)
Impairment loss  (220)  (312)  (1,477)  (3,829)
Earnings from continuing operations before income taxes  4,764   3,385   22,969   10,450 
Income tax expense  (125)  -   (125)  - 
Earnings from continuing operations  4,639   3,385   22,844   10,450 
Gain from discontinued operations, net of tax  -   1,432   678   3,872 
Net earnings   4,639   4,817   23,522   14,322 
Earnings attributable to noncontrolling interest  (99)  (476)  (727)  (1,197)
Net earnings attributable to controlling interests  4,540   4,341   22,795   13,125 
Dividends declared and undeclared and in kind dividends deemed on preferred stock  (975)  (925)  (20,748)  (3,632)
Net earnings attributable to common shareholders $3,565  $3,416  $2,047  $9,493 
             
Earnings per Share            
Continuing operations - Basic $0.72  $0.44  $0.28  $1.24 
Discontinued operations - Basic  -   0.25   0.13   0.70 
Total - Basic Earnings Per Share $0.72  $0.69  $0.41  $1.94 
             
Continuing operations - Diluted $0.10  $(0.04) $0.12  $(0.15)
Discontinued operations - Diluted  -   0.05   0.02   0.15 
Total - Diluted Earnings Per Share $0.10  $0.01  $0.14  $- 
                 

Reconciliation of Non-GAAP Financial Measures (Unaudited)

Non-GAAP financial measures are measures of our historical financial performance that are different from measures calculated and presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”).  We report Funds from Operations (“FFO”), Adjusted FFO (“AFFO”), Earnings Before Interest, Taxes, Depreciation, and Amortization (“EBITDA”), Adjusted EBITDA, and Hotel EBITDA as non-GAAP measures that we believe are useful to investors as key measures of our operating results and which management uses to facilitate a periodic evaluation of our operating results relative to those of our peers.  Our non-GAAP measures should not be considered as an alternative to U.S. GAAP net earnings as an indication of financial performance or to U.S. GAAP cash flows from operating activities as a measure of liquidity.  Additionally, these measures are not indicative of funds available to fund cash needs or our ability to make cash distributions as they have not been adjusted to consider cash requirements for capital expenditures, property acquisitions, debt service obligations, or other commitments.

FFO and AFFO

The following table reconciles net earnings to FFO and AFFO for the three months and years ended December 31 (in thousands). All amounts presented include both continuing and discontinued operations as well as our portion of the results of our unconsolidated Atlanta JV.

            
 Three months ended Years ended
 December 31, December 31,
Reconciliation of Net earnings to FFO and AFFO2016  2015  2016  2015 
Net earnings$4,639  $4,817  $23,522  $14,322 
Depreciation and amortization expense 1,094   1,564   5,190   5,400 
Depreciation and amortization expense from JV 283   -   377   - 
Net gain on disposition of assets (7,318)  (3,330)  (23,813)  (7,795)
Net loss on disposition of assets from JV 1   -   2   - 
Impairment loss 220   312   1,477   3,708 
FFO (1,081)  3,363   6,755   15,635 
Dividends declared and undeclared and in kind dividends deemed on preferred stock (975)  (925)  (20,748)  (3,632)
FFO attributable to common shares and partnership units (2,056)  2,438   (13,993)  12,003 
Net gain on derivatives and convertible debt (72)  (3,570)  (6,377)  (11,578)
Net loss on derivative from JV 5   -   5   - 
Acquisitions and terminated transactions expense 175   490   550   684 
Acquisition expense from JV 15   -   239   - 
Terminated equity transactions -   66   -   246 
AFFO attributable to common shares and partnership units$(1,933) $(576) $(19,576) $1,355 

We calculate FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts (“NAREIT”), which defines FFO as net earnings computed in accordance with GAAP, excluding gains or losses from sales of real estate assets, impairment, and the depreciation and amortization of real estate assets.  FFO is calculated both for the Company in total and as FFO attributable to common shares and partnership units, which is FFO excluding preferred stock dividends.  AFFO is FFO attributable to common shares and partnership units adjusted to exclude items we do not believe are representative of the results from our core operations, such as non-cash gains or losses on derivative liabilities and convertible debt and cash charges for acquisition or equity raising costs. All REITs do not calculate FFO and AFFO in the same manner; therefore, our calculation may not be the same as the calculation of FFO and AFFO for similar REITs.

We consider FFO and AFFO to be useful additional measures of performance for an equity REIT because they facilitate an understanding of the operating performance of our properties without giving effect to real estate depreciation and amortization, which assumes that the value of real estate assets diminishes predictably over time.  Since real estate values have historically risen or fallen with market conditions, we believe that FFO and AFFO provide a meaningful indication of our performance.

EBITDA, Adjusted EBITDA, and Hotel EBITDA

The following table reconciles net earnings to EBITDA, Adjusted EBITDA, and Hotel EBITDA for the three months and years ended December 31 (in thousands). All amounts presented include both continuing and discontinued operations as well as our portion of the results of our unconsolidated Atlanta JV.

            
 Three months
ended
 Year-ended
 December 31, December 31,
Reconciliation of Net earnings to EBITDA, Adjusted EBITDA, and Hotel EBITDA 2016
 2015
 2016
 2015
Net earnings$4,639  $4,817  $23,522  $14,322 
Interest expense 1,006   1,359   4,715   5,745 
Interest expense from JV 427   -   618   - 
Loss on debt extinguishment 639   102   2,187   213 
Income tax expense 125   -   125   - 
Depreciation and amortization expense 1,094   1,564   5,190   5,400 
Depreciation and amortization expense from JV 283   -   377   - 
EBITDA 8,213   7,842   36,734   25,680 
Net gain on disposition of assets (7,318)  (3,330)  (23,813)  (7,795)
Net loss on disposition of assets from JV 1   -   2   - 
Impairment loss 220   312   1,477   3,708 
Net gain on derivatives and convertible debt (72)  (3,570)  (6,377)  (11,578)
Net loss on derivative from JV 5   -   5   - 
Acquisitions and terminated transactions expense 175   490   550   684 
Acquisition expense from JV 15   -   239   - 
Terminated equity transactions -   66   -   246 
Adjusted EBITDA 1,239   1,810   8,817   10,945 
General and administrative expense 1,700   1,310   5,792   5,493 
Other income (expense) 33   8   (55)  (114)
Unallocated hotel and property operations expense 76   89   467   495 
Hotel EBITDA$3,048  $3,217  $15,021  $16,819 
            
Revenue$10,470  $13,791  $50,653  $61,637 
JV revenue 1,914   -   2,962   - 
Condor and JV revenue$12,384  $13,791  $53,615  $61,637 
Hotel EBITDA as a percentage of revenue 25%  23%  28%  27%

We calculate EBITDA and Adjusted EBITDA by adding back to net earnings certain non-operating expenses and certain non-cash charges which are based on historical cost accounting that we believe may be of limited significance in evaluating current performance. We believe these adjustments can help eliminate the accounting effects of depreciation and amortization and financing decisions and facilitate comparisons of core operating profitability between periods. In calculating EBITDA, we add back to net earnings interest expense, loss on debt extinguishment, income tax expense, and depreciation and amortization expense. In calculating Adjusted EBITDA, we adjust EBITDA to add back net gain/loss on disposition of assets, acquisition and terminated transactions expense, and terminated equity transactions expense, which are cash charges. We also add back impairment and gain or loss on derivatives and convertible debt, which are non-cash charges.  EBITDA and Adjusted EBITDA, as presented, may not be comparable to similarly titled measures of other companies.

We believe EBITDA and Adjusted EBITDA to be useful additional measures of our operating performance, excluding the impact of our capital structure (primarily interest expense), our asset base (primarily depreciation and amortization expense), and other items we do not believe are representative of the results from our core operations.

The Company further excludes general and administrative expenses, other non-operating income or expense, and certain hotel and property operations expenses that are not allocated to individual properties in assessing hotel performance (primarily certain general liability and other insurance costs, land lease costs, and office and banking fees) from Adjusted EBITDA to calculate Hotel EBITDA.  Hotel EBITDA is similar to the non-GAAP measure of Property Operating Income (“POI”) presented in filings prior to the September 30, 2016 Form 10-Q except that Hotel EBITDA also excludes the unallocated hotel and property operations expenses previously included in POI.  Hotel EBITDA, as presented, may not be comparable to similarly titled measures of other companies. 

Hotel EBITDA is intended to isolate property level operational performance over which the Company’s hotel operators have direct control.  We believe Hotel EBITDA is helpful to investors as it better communicates the comparability of our hotels’ operating results for all of the Company’s hotel properties and is used by management to measure the performance of the Company’s hotels and the effectiveness of the operators of the hotels.

Condor Hospitality Trust, Inc.
Operating Statistics

Operating statistics includes results for the 19 hotels owned as of December 31, 2016 as if each hotel had been owned by the Company since January 1, 2015.  As a result, the operating statistics include results prior to the Company’s ownership for hotels acquired after January 1, 2015.

                
 Three months ended December 31,
 2016 2015
 Occupancy ADR RevPar Occupancy ADR RevPar
Hilton Garden Inn67.21% $116.60 $78.37 63.23% $116.47 $73.65
SpringHill Suites71.22%  121.70  86.68 61.86%  118.92  73.56
Courtyard by Marriott75.48%  110.91  83.72 70.65%  105.12  74.27
Hotel Indigo67.45%  101.61  68.54 62.67%  96.95  60.76
Atlanta Aloft Downtown66.11%  132.30  87.46 59.99%  134.25  80.54
Leawood Aloft79.81%  123.95  98.92 77.87%  121.36  94.50
Total New Investment Platform70.79% $119.81 $84.81 65.61% $117.86 $77.33
                
Same Store HFU69.32% $74.31 $51.51 60.06% $75.90 $45.59
Same Store HFS50.28%  69.37  34.88 53.55%  66.42  35.57
Total Same Store59.41% $72.13 $42.86 56.67% $71.23 $40.36
                
Total Portfolio as of December 31, 201664.35% $94.91 $61.07 60.54% $93.10 $56.36


                
 Year-ended December 31,
 2016 2015
 Occupancy ADR RevPar Occupancy ADR RevPar
Hilton Garden Inn71.66% $119.48 $85.61 73.47% $115.74 $85.03
SpringHill Suites72.18%  124.46  89.83 65.56%  121.69  79.79
Courtyard by Marriott76.77%  113.63  87.23 75.34%  107.20  80.76
Hotel Indigo70.27%  103.87  72.99 69.72%  95.80  66.79
Atlanta Aloft Downtown70.69%  137.61  97.28 63.84%  142.60  91.04
Leawood Aloft81.81% $125.70 $102.83 76.27% $124.66 $95.07
Total New Investment Platform73.68%  123.21  90.78 69.83%  120.79  84.34
                
Same Store HFU64.42% $76.88 $49.52 66.67% $75.70 $50.47
Same Store HFS56.93%  70.43  40.10 60.45%  67.84  41.01
Total Same Store60.53% $73.73 $44.62 63.43% $71.80 $45.54
                
Total Portfolio as of December 31, 201666.25% $97.67 $64.71 66.20% $94.20 $62.36


Condor Hospitality Trust, Inc.
Property List | As of December 31, 2016
       
New Investment Platform | Acquired from January 1, 2012 - December 31, 2016
RefHotel NameCityState Rooms Acquisition Date Purchase Price
(in millions)
1Hilton Garden InnDowell/Solomons MD10005/25/2012$11.5
2SpringHill SuitesSan AntonioTX11610/01/2015$17.5
3Courtyard by MarriottJacksonvilleFL12010/02/2015$14.0
4Hotel IndigoCollege ParkGA14210/02/2015$11.0
5Atlanta Aloft Downtown 1AtlantaGA25408/22/2016$43.6
6Leawood AloftLeawoodKS15612/14/2016$22.5
 Total Acquisitions  888 $120.1
       
Current Legacy Hotel Portfolio   
RefHotel NameCityStateRoomsAcquisition DateStatus2
7Super 8CrestonIA12109/19/1978Hold
8Quality InnSolomonsMD5906/01/1986Hold
9Comfort InnNew CastlePA7907/01/1987HFS
10Key West InnKey LargoFL4008/01/1987HFS
12Comfort InnHarlanKY6107/01/1993HFS
11Quality InnMorgantownWV8110/01/1996HFS
13Comfort SuitesFt. WayneIN12711/07/2005Hold
14Comfort SuitesLafayetteIN6211/07/2005HFS
15Comfort Inn and SuitesWarsawIN7111/07/2005Hold
16Comfort SuitesSouth BendIN13511/30/2005Hold
17Supertel Inn/Conference CenterCrestonIA4106/30/2006Hold
18Super 8BillingsMT10601/05/2007HFS
19Days InnBossier CityLA17604/04/2007HFS
       
 Total  1,159  
       
 Total Portfolio | As of December 31, 2016  2,047  
       
1 | Owned 80% by Condor
2 | HFS indicates the asset is currently marketed for sale     


Dispositions | For Period January 1, 2015 - December 31, 2016
RefHotel NameCityState Rooms Disposition Date Gross Proceeds 
(in millions)
1Super 8West PlainsMO4901/15/2015$1.5
2Super 8Green BayWI8301/29/2015$2.2
3Super 8ColumbusGA7403/16/2015$0.9
4Sleep Inn & SuitesOmahaNE9003/19/2015$2.9
5Savannah SuitesChambleeGA12004/01/2015$4.4
6Savannah SuitesAugustaGA17204/01/2015$3.4
7Super 8BatesvilleAR4904/30/2015$1.5
8Days InnAshlandKY6307/01/2015$2.2
9Comfort InnAlexandriaVA15007/13/2015$12.0
10Days InnAlexandriaVA20007/13/2015$6.5
11Super 8ManhattanKS8508/28/2015$3.2
12Quality InnSheboyganWI5910/06/2015$2.3
13Super 8HaysKS7610/14/2015$1.9
14Days InnGlasgowKY5810/16/2015$1.8
15Super 8TomahWI6510/21/2015$1.4
16Rodeway InnFayettevilleNC12011/03/2015$2.6
17Savannah SuitesSavannahGA16012/22/2015$4.0
 Total 2015  1,673 $54.7
18Super 8KirksvilleMO6101/04/2016$1.5
19Super 8LincolnNE13301/07/2016$2.8
20Savannah SuitesGreenvilleSC17001/08/2016$2.7
21Super 8PortageWI6103/30/2016$2.4
22Super 8O'NeillNE7204/25/2016$1.7
23Quality InnCulpeperVA4905/10/2016$2.2
24Super 8Storm LakeIA5905/19/2016$2.8
25Clarion InnClevelandTN5905/24/2016$2.2
26Super 8CoralvilleIA8405/26/2016$3.4
27Super 8KeokukIA6105/27/2016$2.2
28Comfort InnChambersburgPA6306/06/2016$2.1
29Super 8PittsburgKS6408/08/2016$1.6
30Super 8Mount PleasantIA5409/09/2016$1.9
31Quality InnDanvilleKY6309/19/2016$2.3
32Super 8MenomonieWI8109/26/2016$3.0
33Comfort InnGlasgowKY6010/14/2016$2.4
34Days InnSioux FallsSD8611/04/2016$2.1
35Comfort InnShelbyNC7611/07/2016$4.1
36Comfort InnRocky MountVA6111/17/2016$2.2
37Days InnFarmvilleVA5911/17/2016$2.4
38Comfort SuitesMarionIN6211/18/2016$3.0
39Comfort InnFarmvilleVA5011/30/2016$2.6
40Quality InnPrincetonWV5012/05/2016$2.1
41Super 8BurlingtonIA6212/21/2016$2.8
42Savannah SuitesAtlantaGA16412/22/2016$2.9
 Total 2016  1,864 $61.4
       
 Total Dispositions  3,537 $116.1

 

Contact:
Jonathan J. Gantt
Chief Financial Officer & Senior Vice President
jgantt@trustcondor.com
(301) 861-3305

Primary Logo

Source: Condor Hospitality Trust, Inc.